{"text_format":"2","workbook":"xlsx","n_sheets":7,"sheets":["READ ME","Input","Output","Cashflow Calculation","Loan Repayment Solar","Loan Repayment Grid","Loan Repayment Diesel"],"not_rendered":{"charts":8,"images":10,"macros":0,"external_links":0,"defined_names":200,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"READ ME","index":0,"n_rows":93,"n_cols":7,"rows_kept":93,"cut":false,"hidden":false,"merged":[[10,3,10,9],[15,3,15,9],[17,3,17,9],[84,3,90,9],[92,3,92,5],[18,3,22,9],[39,6,41,9],[39,3,41,5],[50,3,50,4],[50,5,50,9],[51,3,53,4],[51,5,52,9],[53,5,53,7],[54,3,54,4],[54,5,54,7],[42,3,43,5],[23,3,23,9],[69,3,82,9],[49,3,49,4],[49,5,49,7],[56,3,67,9],[45,3,45,9],[46,3,46,4],[46,5,46,6],[42,6,43,9],[47,3,48,4],[47,5,48,9],[36,3,36,9],[25,3,25,9]]}
{"$rows_empty":10}
[null,null,null,"Read Me Sheet"]
[]
[]
[]
[]
[null,null,null,"INVEST – Payback Tool"]
[]
[null,null,null,"Introduction"]
[null,null,null,"This tool allows for a comparative assessment between income and three different irrigation pumping options. Information required for using this tool includes investment and operational costs for the different pumping systems, anticipated income from agricultural production and basic economic conditions (e.g. inflation rate). An alternative tool is available under: "]
[]
[]
[]
[]
[null,null,null,"http://www.fao.org/energy/agrifood-chains/power-irrigation-tool/en/ "]
[]
[null,null,null,"Tips & Tricks"]
{"$rows_empty":10}
[null,null,null,"Overview"]
[null,null,null,"This tool comprises the following sheets:"]
[]
[null,null,null,"1. Input",null,null,"for data entry of anticipated income and expenditure for pumping and irrigation technology"]
[]
[]
[null,null,null,"2. Output",null,null,"for analysis of results automatically generated from Input sheet"]
[]
[]
[null,null,null,"About"]
[null,null,null,"Published by: ",null,"GIZ & FAO"]
[null,null,null,"Responsible:",null,"GIZ project Sustainable Energy for Food - Powering Agriculture"]
[]
[null,null,null,"Contact: ",null,"Powering.Agriculture@giz.de"]
[null,null,null,"Download link: ",null,"https://energypedia.info/wiki/Toolbox_on_SPIS"]
[null,null,null,"About: ",null,"Powering Agriculture: An Energy Grand Challenge for Development. Available at:  "]
[]
[{"$nulls":5},"https://poweringag.org"]
[null,null,null,"Version:",null," 1.1 (May 2018)"]
[]
[null,null,null,"The Toolbox on Solar Powered Irrigation Systems is made possible through the global initiative Powering Agriculture: An Energy Grand Challenge for Development (PAEGC). In 2012, the United States Agency for International Development (USAID), the Swedish International Development Cooperation Agency (Sida), the German Federal Ministry for Economic Cooperation and Development (BMZ), Duke Energy, and the Overseas Private Investment Cooperation (OPIC) combined resources to create the PAEGC initiative. The objective of PAEGC is to support new and sustainable approaches to accelerate the development and deployment of clean energy solutions for increasing agriculture productivity and/or value for farmers and agribusinesses in developing countries and emerging regions that lack access to reliable, affordable clean energy."]
{"$rows_empty":12}
[null,null,null,"The designations employed and the presentation of material in this information product do not imply the expression of any opinion whatsoever on the part of Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH, Food and Agriculture Organization of the United Nations (FAO) or any of the PAEGC Founding Partners concerning the legal or development status of any country, territory, city or area or of its authorities, or concerning the delimitation of its frontiers or boundaries. The mention of specific companies or products of manufacturers, whether or not these have been patented, does not imply that these have been endorsed or recommended by GIZ, FAO, or any of the PAEGC Founding Partners in preference to others of a similar nature that are not mentioned. The views expressed in this information product are those of the author and do not necessarily reflect the views or policies of GIZ, FAO, or any of the PAEGC Founding Partners."]
{"$rows_empty":14}
[null,null,null,"GIZ, FAO and the PAEGC Founding Partners encourage the use, reproduction and dissemination of material in this information product. Except where otherwise indicated, material may be copied, downloaded and printed for private study, research and teaching purposes, or for use in non-commercial products or services, provided that appropriate acknowledgement of GIZ and FAO as the source and copyright holder is given."]
{"$rows_empty":7}
[null,null,null,"© GIZ and FAO, 2017"]

{"sheet":"Input","index":1,"n_rows":117,"n_cols":11,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,1,0,8],[94,1,95,1],[116,4,116,5],[85,4,85,5],[34,1,35,1],[63,1,64,1],[53,4,53,5],[93,8,93,10],[17,5,18,10],[15,5,16,10],[11,5,12,10],[9,5,10,10],[21,6,22,10],[19,6,20,10],[5,1,5,10]]}
[null,"INVEST - Payback Tool"]
[]
[null,"This INPUT sheet requires entry of values, which then serve the results displayed in the next OUTPUT sheet."]
[null,null," "]
[]
[null,"Basic assumptions"]
[]
[null,"Currency used for calculation:",null,null,"KES","use any currency"]
[]
[null,"Inflation",null,null,0.115,"the national percentage rate for the devaluation of money per year (provided by national statistics)"]
[]
[null,"Discount rate",null,null,0.16,"the annual rate used to determine the present value of future cash flows (Tip: simplified discount rate is often equal to interest rate earned from bank savings or treasury bonds)"]
[]
[null,"Annual profit margin increase",null,null,0.1,"the rate at which the farmer will increase prices every year (calculated as per own records)"]
[]
[null,"Annual fuel price increase",null,null,3.8399999999999997E-2,"the rate at which the fuel (Diesel, petrol or LPG) will increase every year (as provided by national regulator or from national energy statistics)"]
[]
[null,"Annual electricity price increase",null,null,0.08,"the rate at which the grid electricity prices will increase every year (provided by national electricity regulator or utility)"]
[]
[null,"Total maximum water pumped per day",null,null,26,"m³ per day ","(as calculated in SAFEGUARD WATER-Water Requirement Tool or provided by pump supplier)"]
[]
[null,"Income: Gross Farm Profit per year",null,null,594320,{"$f":"E8","v":"KES"},"per year (as calculated in INVEST-Farm Analysis Tool or from own records)"]
[]
[null,"Proportion of Profit to invest",null,null,0.5,"% of profit made available for investment into water pumping system"]
[]
[]
[]
[null,"Cost assumptions for: ",null,"Solar powered irrigation system"]
[]
[]
[{"$nulls":4},{"$f":"\"Price in \"& E8","v":"Price in KES"},null,"Component lifespan"]
[null,null,"Solar panels",null,400000,null,20,"Years"]
[null,null,"Mounting Structures",{"$nulls":4},"Years"]
[null,null,"Control unit",null,50000,null,5,"Years"]
[null,"Initial Capital Costs","Pump",null,200000,null,7,"Years"]
[null,null,"Wires / tubes",null,50000,null,5,"Years"]
[null,null,"Water storage",null,55000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},20,"Years"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES"]
[null,null,"Installation",null,25000,"KES","Subsidy"]
[null,null,"Other costs",null,null,"KES","Subsidy amount on Capital Costs",null,null,null,{"$f":"E8","v":"KES"}]
[null,null,"Totals costs",null,{"$f":"SUM(E32:E41)-J41","v":860000},"KES"]
[]
[]
[null,"Running costs","Maintenance costs per year:",null,6000]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[]
[null,null,"Total costs per year:",null,{"$f":"SUM(E44:E46)","v":6000},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[]
[]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Loan","Interest Rate"]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]
[]
[]
[]
[null,"Cost assumptions for: ",null,"Grid powered irrigation system"]
[]
[]
[{"$nulls":4},{"$f":"\"Price in \"& E8","v":"Price in KES"},null,"Component lifespan"]
[null,null,"Inverter (if pump is DC)",{"$nulls":4},"Years"]
[null,null,"Control unit",{"$nulls":4},"Years"]
[null,"Initial Capital Costs","Pump",null,150000,null,7,"Years"]
[null,null,"Wires / tubes",null,50000,null,5,"Years"]
[null,null,"Water storage",null,55000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},20,"Years"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES"]
[null,null,"Installation",null,15000,"KES","Subsidy"]
[null,null,"Other costs",null,null,"KES","Subsidy amount on Capital Costs",null,null,null,{"$f":"E13","v":0}]
[null,null,"Total costs",null,{"$f":"SUM(E62:E70)-J70","v":350000},"KES"]
[]
[]
[{"$nulls":6},"Assumptions Grid Connection costs"]
[null,null,"Electricity costs per year:",null,{"$f":"J84","v":13474.5},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Running costs","Maintenance costs per year:",null,5000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Pump's power demand:",null,null,0.75,"kW"]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Daily water requirement:",null,null,{"$f":"E20","v":26},"m³/day"]
[{"$nulls":6},"Volume flow m³/hour:",null,null,6,"m³/hour"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E75:E77)","v":18474.5},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"kWh needed per day: ",null,null,{"$f":"(J77/J78)*J76","v":3.25},"kWh"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,200,"days/year"]
[{"$nulls":6},"kWh needed per year:",null,null,{"$f":"J80*J79","v":650},"kWh"]
[{"$nulls":6},"Cost kWh:",null,null,20.73,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/kWh\"","v":"KES/kWh"}]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Basic monthly connection fee",null,null,null,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/month\"","v":"KES/month"}]
[null,"Loan","Interest Rate",null,null,null,"Electricity cost per year:",null,null,{"$f":"(J82*J81)+(J83*12)","v":13474.5},{"$f":"E8","v":"KES"}]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]
[]
[]
[]
[null,"Cost assumptions for: ",null,"Diesel powered irrigation system"]
[]
[{"$nulls":9},"CO2 - Emissions per year:"]
[{"$nulls":4},{"$f":"\"Price in \"& E8","v":"Price in KES"},null,"Component lifespan",null,"Diesel",{"$f":"VLOOKUP(I93,I95:J97,2,FALSE)*J112","v":2288},"kg/year"]
[null,null,"Generator",null,150000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},3,"Years","Emission factor:"]
[null,"Initial Capital Costs","Pump",null,150000,"KES",5,"Years","Diesel",2.64,"kg of CO2/liter"]
[null,null,"Wires / tubes",null,50000,"KES",5,"Years","Petrol",2.39,"kg of CO2/liter"]
[null,null,"Water storage",null,55000,"KES",20,"Years","LPG",1.67,"kg of CO2/liter"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES"]
[null,null,"Installation",null,25000,"KES","Subsidy"]
[null,null,"Other costs",null,null,"KES","Subsidy amount on Capital Costs",null,null,null,{"$f":"E15","v":0}]
[null,null,"Total costs",null,{"$f":"SUM(E92:E101)","v":510000},"KES"]
[]
[]
[{"$nulls":6},"Assumptions Fuel Costs"]
[null,null,"Fuel costs per year:",null,{"$f":"J114","v":68466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Running costs","Maintenance costs per year:",null,30000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Pump's fuel demand:",null,null,1,"l/hour"]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Daily water requirement:",null,null,{"$f":"E20","v":26},"m³/day"]
[{"$nulls":6},"Volume flow m³/hour:",null,null,6,"m³/hour"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E106:E108)","v":98466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Fuel needed per day: ",null,null,{"$f":"(J108/J109)*J107","v":4.333333333333333},"l/day"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,200,"days/year"]
[{"$nulls":6},"Fuel needed per year:",null,null,{"$f":"J111*J110","v":866.66666666666663},"l/year"]
[{"$nulls":6},"Cost Fuel",null,null,79,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/l\"","v":"KES/l"}]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Fuel cost per year:",null,null,{"$f":"J113*J112","v":68466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Loan","Interest Rate"]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]

{"sheet":"Output","index":2,"n_rows":38,"n_cols":22,"rows_kept":38,"cut":false,"hidden":false,"merged":[[21,1,21,6],[21,9,21,14],[21,17,21,22],[0,8,0,15],[7,18,9,22],[10,18,12,22],[4,9,4,14],[7,1,14,2]]}
[{"$nulls":8},"INVEST – Payback Tool"]
[]
[{"$nulls":8},"This OUTPUT sheet summarises the results as per the entries in the afore completed INPUT sheet."]
[]
[{"$nulls":9},"Basic assumptions"]
[]
[{"$nulls":9},"Total water need per day",null,null,{"$f":"Input!E20 & \" m³ per day\"","v":"26 m³ per day"},{"$nulls":6},"Note:"]
[null,"Click to \nremove/add \nfrom analysis:",{"$nulls":16},"If \"not feasible\" is displayed for the Internal Rate of Return (IRR) then the IRR value is below 0%."]
[{"$nulls":9},"Total income per year",null,null,{"$f":"TEXT(Input!E22,\"#.##0\") &\" \" & Input!E8","v":"594.320 KES"},"(in Year 1)"]
[]
[{"$nulls":9},"Total investment amount per year",null,null,{"$f":"TEXT(Input!E22,\"#.##0\")*Input!E24 &\" \" & Input!E8","v":"297160 KES"},"(in Year 1)",{"$nulls":4},"If a negative (-) Net Present Value (NPV) is displayed then the investment is not feasible."]
[]
[{"$nulls":9},"Inflation",null,null,{"$f":"Input!E10","v":0.115}]
[]
[{"$nulls":9},"Discount rate",null,null,{"$f":"Input!E12","v":0.16}]
[]
[{"$nulls":9},"Annual profit margin increase",null,null,{"$f":"Input!E14","v":0.1}]
[]
[{"$nulls":9},"Annual fuel price increase",null,null,{"$f":"Input!E16","v":3.8399999999999997E-2}]
[]
[]
[null,{"$f":"\"Analysis for \" &Input!D28","v":"Analysis for Solar powered irrigation system"},{"$nulls":7},{"$f":"\"Analysis for \" &Input!D58","v":"Analysis for Grid powered irrigation system"},{"$nulls":7},{"$f":"\"Analysis for \" &Input!D90","v":"Analysis for Diesel powered irrigation system"}]
[]
[null,"Internal Rate of Return (IRR)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C51,\"not feasible\")","v":0.3819574298065338},{"$nulls":4},"Internal Rate of Return (IRR)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C89,\"not feasible\")","v":0.86411540944484733},{"$nulls":4},"Internal Rate of Return (IRR)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C155,\"not feasible\")","v":0.31352129930487971}]
[]
[null,"Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C50,\"#.##0\") & \" \" &Input!E8","v":"7.780.728 KES"},{"$nulls":4},"Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C88,\"#.##0\") &\" \" &Input!E8","v":"11.813.210 KES"},{"$nulls":4},"Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C154,\"#.##0\") &\" \" &Input!E8","v":"2.749.219 KES"}]
[]
[null,"Accumulated cash flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S186,\"#.##0\") &\" \" &Input!E8","v":"14.206.993 KES"},{"$nulls":4},"Accumulated cash flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S187,\"#.##0\") &\" \" &Input!E8","v":"19.903.696 KES"},{"$nulls":4},"Accumulated cash flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S188,\"#.##0\") &\" \" &Input!E8","v":"5.459.365 KES"}]
[]
[null,"System Life Cycle Costs (25 years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B45,\"#.##0\") &\" \" &Input!E8","v":"15.017.819 KES"},{"$nulls":4},"System Life Cycle Costs (25 years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B83,\"#.##0\") &\" \" &Input!E8","v":"9.321.116 KES"},{"$nulls":4},"System Life Cycle Costs (25years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B149,\"#.##0\") &\" \" &Input!E8","v":"23765447.581 KES"}]
[]
[null,"Years for payback",null,null,{"$f":"'Cashflow Calculation'!B43","v":3},{"$nulls":4},"Years for payback",null,null,{"$f":"'Cashflow Calculation'!B81","v":2},{"$nulls":4},"Years for payback",null,null,{"$f":"'Cashflow Calculation'!B147","v":4}]
[]
[null,"Lending Bank:",null,null,{"$f":"IF(Input!E54=0,\"\",Input!E54)","v":""},{"$nulls":4},"Lending Bank:",null,null,{"$f":"IF(Input!E86=0,\"\",Input!E86)","v":""},{"$nulls":4},"Lending Bank:",null,null,{"$f":"IF(Input!E117=0,\"\",Input!E117)","v":""}]
[]
[null,"Yearly loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Solar'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":".0 KES"},{"$nulls":4},"Yearly loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Grid'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":".0 KES"},{"$nulls":4},"Yearly loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Diesel'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":".0 KES"}]
[]
[{"$nulls":17},{"$f":"Input!J92","v":"CO2 - Emissions per year:"},null,null,{"$f":"Input!J93","v":2288},{"$f":"Input!K93","v":"kg/year"}]

{"sheet":"Cashflow Calculation","index":3,"n_rows":196,"n_cols":29,"rows_kept":196,"cut":false,"hidden":true,"merged":[[49,1,50,1],[87,1,88,1],[95,13,95,14],[95,15,95,16],[96,13,96,14],[96,15,96,16],[153,1,154,1],[179,5,179,7]]}
["Annual profit margin increase:",{"$f":"Input!E14","v":0.1}]
["Inflation rate:",{"$f":"Input!E10","v":0.115}]
["Income-Gross farm profit/year:",{"$f":"Input!E22","v":594320},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"}]
["Percentage profit to invest",{"$f":"Input!E24","v":0.5}]
["Fuel price increase/year: ",{"$f":"Input!E16","v":3.8399999999999997E-2}]
["Electricity price increase/year: ",{"$f":"Input!E18","v":0.08}]
["Discount rate",{"$f":"Input!E12","v":0.16}]
["Total water need per day",{"$f":"Input!E20","v":26},{"$f":"Input!F20","v":"m³ per day "}]
[]
[null,null,"year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"B3*B4","v":297160},{"$f":"E11*(1+(1*$B$1))","v":326876},{"$f":"F11*(1+(1*$B$1))","v":359563.60000000003},{"$f":"G11*(1+(1*$B$1))","v":395519.96000000008},435071.95600000012,478579.15160000016,526437.06676000019,579080.77343600022,636988.85077960033,700687.73585756042,770756.50944331649,847832.16038764815,932615.37642641307,1025876.9140690544,1128464.6054759598,1241311.0660235558,1365442.1726259114,1501986.3898885027,1652185.0288773531,1817403.5317650884,1999143.8849415975,2199058.2734357575,2418964.1007793336,2660860.5108572673,2926946.5619429941]
["Capital investment per year:"]
[true,null,"accumulated",{"$f":"IF($A$13=TRUE,D14,NA())","v":0},{"$f":"IF($A$13=TRUE,E14,NA())","v":297160},{"$f":"IF($A$13=TRUE,F14,NA())","v":624036},983599.60000000009,1379119.56,1814191.5160000003,2292770.6676000003,2819207.7343600006,3398288.5077960007,4035277.3585756011,4735965.0944331614,5506721.603876478,6354553.7642641263,7287169.140690539,8313046.0547595937,9441510.660235554,10682821.72625911,12048263.898885023,13550250.288773526,15202435.317650879,17019838.849415965,19018982.734357562,21218041.007793318,23637005.108572651,26297865.619429916,29224812.181372911]
[null,null,null,0,{"$f":"SUM(E11)","v":297160},{"$f":"SUM($E$11:F11)","v":624036},{"$f":"SUM($E$11:G11)","v":983599.60000000009},{"$f":"SUM($E$11:H11)","v":1379119.56},{"$f":"SUM($E$11:I11)","v":1814191.5160000003},{"$f":"SUM($E$11:J11)","v":2292770.6676000003},{"$f":"SUM($E$11:K11)","v":2819207.7343600006},{"$f":"SUM($E$11:L11)","v":3398288.5077960007},{"$f":"SUM($E$11:M11)","v":4035277.3585756011},{"$f":"SUM($E$11:N11)","v":4735965.0944331614},{"$f":"SUM($E$11:O11)","v":5506721.603876478},{"$f":"SUM($E$11:P11)","v":6354553.7642641263},{"$f":"SUM($E$11:Q11)","v":7287169.140690539},{"$f":"SUM($E$11:R11)","v":8313046.0547595937},{"$f":"SUM($E$11:S11)","v":9441510.660235554},{"$f":"SUM($E$11:T11)","v":10682821.72625911},{"$f":"SUM($E$11:U11)","v":12048263.898885023},{"$f":"SUM($E$11:V11)","v":13550250.288773526},{"$f":"SUM($E$11:W11)","v":15202435.317650879},{"$f":"SUM($E$11:X11)","v":17019838.849415965},{"$f":"SUM($E$11:Y11)","v":19018982.734357562},{"$f":"SUM($E$11:Z11)","v":21218041.007793318},{"$f":"SUM($E$11:AA11)","v":23637005.108572651},{"$f":"SUM($E$11:AB11)","v":26297865.619429916},{"$f":"SUM($E$11:AC11)","v":29224812.181372911}]
[]
[]
[]
[]
[]
[{"$f":"Input!D28","v":"Solar powered irrigation system"}]
[]
[]
[{"$f":"Input!C32","v":"Solar panels"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E32","v":400000},{"$f":"IF(MOD(E10,Input!$G$32)=0,($D$23*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$32)=0,($D$23*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$32)=0,($D$23*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$32)=0,($D$23*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$32)=0,($D$23*(1+$B$2)^I10),0)","v":0},{"$f":"IF(MOD(J10,Input!$G$32)=0,($D$23*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$32)=0,($D$23*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$32)=0,($D$23*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$32)=0,($D$23*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$32)=0,($D$23*(1+$B$2)^N10),0)","v":0},{"$f":"IF(MOD(O10,Input!$G$32)=0,($D$23*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$32)=0,($D$23*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$32)=0,($D$23*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$32)=0,($D$23*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$32)=0,($D$23*(1+$B$2)^S10),0)","v":0},{"$f":"IF(MOD(T10,Input!$G$32)=0,($D$23*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$32)=0,($D$23*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$32)=0,($D$23*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$32)=0,($D$23*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$32)=0,($D$23*(1+$B$2)^X10),0)","v":3528233.6609079288},{"$f":"IF(MOD(Y10,Input!$G$32)=0,($D$23*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$32)=0,($D$23*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$32)=0,($D$23*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$32)=0,($D$23*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$32)=0,($D$23*(1+$B$2)^AC10),0)","v":0}]
[{"$f":"Input!C34","v":"Control unit"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E34","v":50000},{"$f":"IF(MOD(E10,Input!$G$34)=0,($D$24*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$34)=0,($D$24*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$34)=0,($D$24*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$34)=0,($D$24*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$34)=0,($D$24*(1+$B$2)^I10),0)","v":86167.668334843765},{"$f":"IF(MOD(J10,Input!$G$34)=0,($D$24*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$34)=0,($D$24*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$34)=0,($D$24*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$34)=0,($D$24*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$34)=0,($D$24*(1+$B$2)^N10),0)","v":148497.34132527272},{"$f":"IF(MOD(O10,Input!$G$34)=0,($D$24*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$34)=0,($D$24*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$34)=0,($D$24*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$34)=0,($D$24*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$34)=0,($D$24*(1+$B$2)^S10),0)","v":255913.39311844375},{"$f":"IF(MOD(T10,Input!$G$34)=0,($D$24*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$34)=0,($D$24*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$34)=0,($D$24*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$34)=0,($D$24*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$34)=0,($D$24*(1+$B$2)^X10),0)","v":441029.2076134911},{"$f":"IF(MOD(Y10,Input!$G$34)=0,($D$24*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$34)=0,($D$24*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$34)=0,($D$24*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$34)=0,($D$24*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$34)=0,($D$24*(1+$B$2)^AC10),0)","v":760049.16975236498}]
[{"$f":"Input!C35","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E35","v":200000},{"$f":"IF(MOD(E10,Input!$G$35)=0,($D$25*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$35)=0,($D$25*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$35)=0,($D$25*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$35)=0,($D$25*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$35)=0,($D$25*(1+$B$2)^I10),0)","v":0},{"$f":"IF(MOD(J10,Input!$G$35)=0,($D$25*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$35)=0,($D$25*(1+$B$2)^K10),0)","v":428503.19786234456},{"$f":"IF(MOD(L10,Input!$G$35)=0,($D$25*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$35)=0,($D$25*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$35)=0,($D$25*(1+$B$2)^N10),0)","v":0},{"$f":"IF(MOD(O10,Input!$G$35)=0,($D$25*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$35)=0,($D$25*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$35)=0,($D$25*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$35)=0,($D$25*(1+$B$2)^R10),0)","v":918074.95289127808},{"$f":"IF(MOD(S10,Input!$G$35)=0,($D$25*(1+$B$2)^S10),0)","v":0},{"$f":"IF(MOD(T10,Input!$G$35)=0,($D$25*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$35)=0,($D$25*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$35)=0,($D$25*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$35)=0,($D$25*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$35)=0,($D$25*(1+$B$2)^X10),0)","v":0},{"$f":"IF(MOD(Y10,Input!$G$35)=0,($D$25*(1+$B$2)^Y10),0)","v":1966990.2659561704},{"$f":"IF(MOD(Z10,Input!$G$35)=0,($D$25*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$35)=0,($D$25*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$35)=0,($D$25*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$35)=0,($D$25*(1+$B$2)^AC10),0)","v":0}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E36","v":50000},{"$f":"IF(MOD(E10,Input!$G$36)=0,($D$26*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$36)=0,($D$26*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$36)=0,($D$26*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$36)=0,($D$26*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$36)=0,($D$26*(1+$B$2)^I10),0)","v":86167.668334843765},{"$f":"IF(MOD(J10,Input!$G$36)=0,($D$26*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$36)=0,($D$26*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$36)=0,($D$26*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$36)=0,($D$26*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$36)=0,($D$26*(1+$B$2)^N10),0)","v":148497.34132527272},{"$f":"IF(MOD(O10,Input!$G$36)=0,($D$26*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$36)=0,($D$26*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$36)=0,($D$26*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$36)=0,($D$26*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$36)=0,($D$26*(1+$B$2)^S10),0)","v":255913.39311844375},{"$f":"IF(MOD(T10,Input!$G$36)=0,($D$26*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$36)=0,($D$26*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$36)=0,($D$26*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$36)=0,($D$26*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$36)=0,($D$26*(1+$B$2)^X10),0)","v":441029.2076134911},{"$f":"IF(MOD(Y10,Input!$G$36)=0,($D$26*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$36)=0,($D$26*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$36)=0,($D$26*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$36)=0,($D$26*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$36)=0,($D$26*(1+$B$2)^AC10),0)","v":760049.16975236498}]
["Water storage",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E37","v":55000},{"$f":"IF(MOD(E10,Input!$G$37)=0,($D$27*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$37)=0,($D$27*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$37)=0,($D$27*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$37)=0,($D$27*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$37)=0,($D$27*(1+$B$2)^I10),0)","v":0},{"$f":"IF(MOD(J10,Input!$G$37)=0,($D$27*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$37)=0,($D$27*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$37)=0,($D$27*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$37)=0,($D$27*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$37)=0,($D$27*(1+$B$2)^N10),0)","v":0},{"$f":"IF(MOD(O10,Input!$G$37)=0,($D$27*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$37)=0,($D$27*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$37)=0,($D$27*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$37)=0,($D$27*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$37)=0,($D$27*(1+$B$2)^S10),0)","v":0},{"$f":"IF(MOD(T10,Input!$G$37)=0,($D$27*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$37)=0,($D$27*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$37)=0,($D$27*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$37)=0,($D$27*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$37)=0,($D$27*(1+$B$2)^X10),0)","v":485132.12837484019},{"$f":"IF(MOD(Y10,Input!$G$37)=0,($D$27*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$37)=0,($D$27*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$37)=0,($D$27*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$37)=0,($D$27*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$37)=0,($D$27*(1+$B$2)^AC10),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E38","v":80000},{"$f":"IF(MOD(E10,Input!$G$38)=0,($D$28*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$38)=0,($D$28*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$38)=0,($D$28*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$38)=0,($D$28*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$38)=0,($D$28*(1+$B$2)^I10),0)","v":137868.26933575002},{"$f":"IF(MOD(J10,Input!$G$38)=0,($D$28*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$38)=0,($D$28*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$38)=0,($D$28*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$38)=0,($D$28*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$38)=0,($D$28*(1+$B$2)^N10),0)","v":237595.74612043635},{"$f":"IF(MOD(O10,Input!$G$38)=0,($D$28*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$38)=0,($D$28*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$38)=0,($D$28*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$38)=0,($D$28*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$38)=0,($D$28*(1+$B$2)^S10),0)","v":409461.42898951005},{"$f":"IF(MOD(T10,Input!$G$38)=0,($D$28*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$38)=0,($D$28*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$38)=0,($D$28*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$38)=0,($D$28*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$38)=0,($D$28*(1+$B$2)^X10),0)","v":705646.73218158574},{"$f":"IF(MOD(Y10,Input!$G$38)=0,($D$28*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$38)=0,($D$28*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$38)=0,($D$28*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$38)=0,($D$28*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$38)=0,($D$28*(1+$B$2)^AC10),0)","v":1216078.671603784}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E39","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E40","v":25000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E41","v":0}]
["Loan Repayment ",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC10<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0}]
["Energy costs (fuel or electricity):",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"Input!E44","v":0},{"$f":"E33*(1+(1*$B$5))","v":0},{"$f":"F33*(1+(1*$B$5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"SUM(Input!E45:E46)","v":6000},{"$f":"E34*(1+(1*$B$2))","v":6690},7459.35,8317.1752500000002,9273.6504037499999,10340.120200181249,11529.234023202092,12855.095935870333,14333.431968495421,15981.776644872394,17819.680959032721,19868.944269321484,22153.872860293453,24701.568239227199,27542.248586738326,30709.607174213234,34241.211999247753,38178.951379161241,42569.530787764787,47465.026828357739,52923.504913618875,59009.707978685045,65795.824396233831,73362.344201800719,81799.013785007803]
[]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D23:D31)","v":860000},{"$f":"E33+E34+SUMIF(E23:E32,\"<1E+307\")","v":6000},{"$f":"F33+F34+SUMIF(F23:F32,\"<1E+307\")","v":6690},7459.35,8317.1752500000002,319477.25640918757,10340.120200181249,440032.43188554666,12855.095935870333,14333.431968495421,550572.20541585411,17819.680959032721,19868.944269321484,22153.872860293453,942776.52113050525,948830.46381313598,30709.607174213234,34241.211999247753,38178.951379161241,42569.530787764787,5648535.9635196943,2019913.7708697892,59009.707978685045,65795.824396233831,73362.344201800719,2817976.0248935218]
[]
[]
["Cash Flow:",null,null,{"$f":"D13-D45","v":-860000},{"$f":"E13-E45","v":-568840},{"$f":"F13-F45","v":-248654},{"$f":"G13-G45","v":103450.25000000012},490653.03475000011,606247.73434081278,1074486.7657406316,1160891.4006150854,1727117.0781152151,2349772.4969263198,2499888.0273680263,3252824.8558523101,4080788.071970637,4991249.5755367558,5074349.9684753055,5253984.1101381294,6464585.5689874729,7795786.5296141375,9259593.9681234788,10869209.466213066,7038077.0344584584,7017307.1485302653,9157355.7139873374,11510523.990370436,14098022.1570259,14206992.694075372]
[]
[null,null,null,{"$f":"IF(D40>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E40>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(F40>0,\"Yes\",\"No\")","v":"No"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["Payback period against investment (years)",{"$f":"IF(AC40<0,\"no payback\",COUNTIF(D40:AC40,\"<0\"))","v":3},"years"]
[]
["System Life Cycle Costs (25 years)",{"$f":"IF($A$46=TRUE,AC46,NA())","v":15017819.487297539},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$46=TRUE,D46,NA())","v":860000},{"$f":"IF($A$46=TRUE,E46,NA())","v":866000},{"$f":"IF($A$46=TRUE,F46,NA())","v":872690},880149.35,888466.52524999995,1207943.7816591875,1218283.9018593687,1658316.3337449152,1671171.4296807856,1685504.8616492811,2236077.0670651351,2253896.748024168,2273765.6922934894,2295919.5651537827,3238696.0862842882,4187526.5500974241,4218236.1572716376,4252477.3692708854,4290656.3206500467,4333225.8514378117,9981761.814957507,12001675.585827297,12060685.293805981,12126481.118202215,12199843.462404016,15017819.487297539]
[true,null,null,{"$f":"D37","v":860000},{"$f":"SUM($D$37:E37)","v":866000},{"$f":"SUM($D$37:F37)","v":872690},{"$f":"SUM($D$37:G37)","v":880149.35},{"$f":"SUM($D$37:H37)","v":888466.52524999995},{"$f":"SUM($D$37:I37)","v":1207943.7816591875},{"$f":"SUM($D$37:J37)","v":1218283.9018593687},{"$f":"SUM($D$37:K37)","v":1658316.3337449152},{"$f":"SUM($D$37:L37)","v":1671171.4296807856},{"$f":"SUM($D$37:M37)","v":1685504.8616492811},{"$f":"SUM($D$37:N37)","v":2236077.0670651351},{"$f":"SUM($D$37:O37)","v":2253896.748024168},{"$f":"SUM($D$37:P37)","v":2273765.6922934894},{"$f":"SUM($D$37:Q37)","v":2295919.5651537827},{"$f":"SUM($D$37:R37)","v":3238696.0862842882},{"$f":"SUM($D$37:S37)","v":4187526.5500974241},{"$f":"SUM($D$37:T37)","v":4218236.1572716376},{"$f":"SUM($D$37:U37)","v":4252477.3692708854},{"$f":"SUM($D$37:V37)","v":4290656.3206500467},{"$f":"SUM($D$37:W37)","v":4333225.8514378117},{"$f":"SUM($D$37:X37)","v":9981761.814957507},{"$f":"SUM($D$37:Y37)","v":12001675.585827297},{"$f":"SUM($D$37:Z37)","v":12060685.293805981},{"$f":"SUM($D$37:AA37)","v":12126481.118202215},{"$f":"SUM($D$37:AB37)","v":12199843.462404016},{"$f":"SUM($D$37:AC37)","v":15017819.487297539}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$f":"D37/($B$8*365)","v":90.62170706006323},{"$f":"E37/($B$8*365)","v":0.63224446786090627},0.70495258166491048,0.78602212855637521,0.87641467334035827,33.664621328681513,1.0895806322635668,46.368011789836316,1.3545938815458729,1.5103721779236481,58.016038505358708,1.8777324508991275,2.0936716827525275,2.3344439262690679,99.344206652318789,99.982135280625499,3.2359965410129856,3.6081361432294785,4.023071799700868,4.4857250566664684,595.20926907478338,212.84655119808104,6.2180935699352,6.9331743304777484,7.7304893784826891,296.94162538393277]
["Average water cost over 25 years",{"$f":"AVERAGE(D47:AC47)","v":60.864956988317807},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$nulls":5},{"$f":"AVERAGE(D47:I47)","v":21.214327040027882},{"$nulls":4},{"$f":"AVERAGE(D47:N47)","v":21.420414475190491}]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B50,E40:X40)+D40","v":7780727.5425261408}]
["IRR",null,{"$f":"IRR(D40:X40)","v":0.3819574298065338}]
[]
[]
[]
[]
[]
[]
[{"$f":"Input!D58","v":"Grid powered irrigation system"}]
[]
[]
[{"$f":"Input!C62","v":"Inverter (if pump is DC)"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E62","v":0},{"$f":"IF(MOD(E10,Input!$G$62)=0,($D$61*(1+$B$2)^E10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F10,Input!$G$62)=0,($D$61*(1+$B$2)^F10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G10,Input!$G$62)=0,($D$61*(1+$B$2)^G10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H10,Input!$G$62)=0,($D$61*(1+$B$2)^H10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I10,Input!$G$62)=0,($D$61*(1+$B$2)^I10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J10,Input!$G$62)=0,($D$61*(1+$B$2)^J10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K10,Input!$G$62)=0,($D$61*(1+$B$2)^K10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L10,Input!$G$62)=0,($D$61*(1+$B$2)^L10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M10,Input!$G$62)=0,($D$61*(1+$B$2)^M10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N10,Input!$G$62)=0,($D$61*(1+$B$2)^N10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O10,Input!$G$62)=0,($D$61*(1+$B$2)^O10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P10,Input!$G$62)=0,($D$61*(1+$B$2)^P10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q10,Input!$G$62)=0,($D$61*(1+$B$2)^Q10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R10,Input!$G$62)=0,($D$61*(1+$B$2)^R10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S10,Input!$G$62)=0,($D$61*(1+$B$2)^S10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T10,Input!$G$62)=0,($D$61*(1+$B$2)^T10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U10,Input!$G$62)=0,($D$61*(1+$B$2)^U10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V10,Input!$G$62)=0,($D$61*(1+$B$2)^V10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W10,Input!$G$62)=0,($D$61*(1+$B$2)^W10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X10,Input!$G$62)=0,($D$61*(1+$B$2)^X10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y10,Input!$G$62)=0,($D$61*(1+$B$2)^Y10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z10,Input!$G$62)=0,($D$61*(1+$B$2)^Z10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA10,Input!$G$62)=0,($D$61*(1+$B$2)^AA10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB10,Input!$G$62)=0,($D$61*(1+$B$2)^AB10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC10,Input!$G$62)=0,($D$61*(1+$B$2)^AC10),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C63","v":"Control unit"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E63","v":0},{"$f":"IF(MOD(E10,Input!$G$63)=0,($D$62*(1+$B$2)^E10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F10,Input!$G$63)=0,($D$62*(1+$B$2)^F10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G10,Input!$G$63)=0,($D$62*(1+$B$2)^G10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H10,Input!$G$63)=0,($D$62*(1+$B$2)^H10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I10,Input!$G$63)=0,($D$62*(1+$B$2)^I10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J10,Input!$G$63)=0,($D$62*(1+$B$2)^J10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K10,Input!$G$63)=0,($D$62*(1+$B$2)^K10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L10,Input!$G$63)=0,($D$62*(1+$B$2)^L10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M10,Input!$G$63)=0,($D$62*(1+$B$2)^M10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N10,Input!$G$63)=0,($D$62*(1+$B$2)^N10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O10,Input!$G$63)=0,($D$62*(1+$B$2)^O10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P10,Input!$G$63)=0,($D$62*(1+$B$2)^P10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q10,Input!$G$63)=0,($D$62*(1+$B$2)^Q10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R10,Input!$G$63)=0,($D$62*(1+$B$2)^R10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S10,Input!$G$63)=0,($D$62*(1+$B$2)^S10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T10,Input!$G$63)=0,($D$62*(1+$B$2)^T10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U10,Input!$G$63)=0,($D$62*(1+$B$2)^U10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V10,Input!$G$63)=0,($D$62*(1+$B$2)^V10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W10,Input!$G$63)=0,($D$62*(1+$B$2)^W10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X10,Input!$G$63)=0,($D$62*(1+$B$2)^X10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y10,Input!$G$63)=0,($D$62*(1+$B$2)^Y10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z10,Input!$G$63)=0,($D$62*(1+$B$2)^Z10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA10,Input!$G$63)=0,($D$62*(1+$B$2)^AA10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB10,Input!$G$63)=0,($D$62*(1+$B$2)^AB10),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC10,Input!$G$63)=0,($D$62*(1+$B$2)^AC10),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C64","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E64","v":150000},{"$f":"IF(MOD(E10,Input!$G$64)=0,($D$63*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$64)=0,($D$63*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$64)=0,($D$63*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$64)=0,($D$63*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$64)=0,($D$63*(1+$B$2)^I10),0)","v":0},{"$f":"IF(MOD(J10,Input!$G$64)=0,($D$63*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$64)=0,($D$63*(1+$B$2)^K10),0)","v":321377.39839675842},{"$f":"IF(MOD(L10,Input!$G$64)=0,($D$63*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$64)=0,($D$63*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$64)=0,($D$63*(1+$B$2)^N10),0)","v":0},{"$f":"IF(MOD(O10,Input!$G$64)=0,($D$63*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$64)=0,($D$63*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$64)=0,($D$63*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$64)=0,($D$63*(1+$B$2)^R10),0)","v":688556.21466845856},{"$f":"IF(MOD(S10,Input!$G$64)=0,($D$63*(1+$B$2)^S10),0)","v":0},{"$f":"IF(MOD(T10,Input!$G$64)=0,($D$63*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$64)=0,($D$63*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$64)=0,($D$63*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$64)=0,($D$63*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$64)=0,($D$63*(1+$B$2)^X10),0)","v":0},{"$f":"IF(MOD(Y10,Input!$G$64)=0,($D$63*(1+$B$2)^Y10),0)","v":1475242.6994671277},{"$f":"IF(MOD(Z10,Input!$G$64)=0,($D$63*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$64)=0,($D$63*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$64)=0,($D$63*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$64)=0,($D$63*(1+$B$2)^AC10),0)","v":0}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E65","v":50000},{"$f":"IF(MOD(E10,Input!$G$65)=0,($D$64*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$65)=0,($D$64*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$65)=0,($D$64*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$65)=0,($D$64*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$65)=0,($D$64*(1+$B$2)^I10),0)","v":86167.668334843765},{"$f":"IF(MOD(J10,Input!$G$65)=0,($D$64*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$65)=0,($D$64*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$65)=0,($D$64*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$65)=0,($D$64*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$65)=0,($D$64*(1+$B$2)^N10),0)","v":148497.34132527272},{"$f":"IF(MOD(O10,Input!$G$65)=0,($D$64*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$65)=0,($D$64*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$65)=0,($D$64*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$65)=0,($D$64*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$65)=0,($D$64*(1+$B$2)^S10),0)","v":255913.39311844375},{"$f":"IF(MOD(T10,Input!$G$65)=0,($D$64*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$65)=0,($D$64*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$65)=0,($D$64*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$65)=0,($D$64*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$65)=0,($D$64*(1+$B$2)^X10),0)","v":441029.2076134911},{"$f":"IF(MOD(Y10,Input!$G$65)=0,($D$64*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$65)=0,($D$64*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$65)=0,($D$64*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$65)=0,($D$64*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$65)=0,($D$64*(1+$B$2)^AC10),0)","v":760049.16975236498}]
[{"$f":"Input!C66","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E66","v":55000},{"$f":"IF(MOD(E10,Input!$G$66)=0,($D$65*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$66)=0,($D$65*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$66)=0,($D$65*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$66)=0,($D$65*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$66)=0,($D$65*(1+$B$2)^I10),0)","v":0},{"$f":"IF(MOD(J10,Input!$G$66)=0,($D$65*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$66)=0,($D$65*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$66)=0,($D$65*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$66)=0,($D$65*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$66)=0,($D$65*(1+$B$2)^N10),0)","v":0},{"$f":"IF(MOD(O10,Input!$G$66)=0,($D$65*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$66)=0,($D$65*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$66)=0,($D$65*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$66)=0,($D$65*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$66)=0,($D$65*(1+$B$2)^S10),0)","v":0},{"$f":"IF(MOD(T10,Input!$G$66)=0,($D$65*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$66)=0,($D$65*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$66)=0,($D$65*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$66)=0,($D$65*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$66)=0,($D$65*(1+$B$2)^X10),0)","v":485132.12837484019},{"$f":"IF(MOD(Y10,Input!$G$66)=0,($D$65*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$66)=0,($D$65*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$66)=0,($D$65*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$66)=0,($D$65*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$66)=0,($D$65*(1+$B$2)^AC10),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E67","v":80000},{"$f":"IF(MOD(E10,Input!$G$67)=0,($D$66*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$67)=0,($D$66*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$67)=0,($D$66*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$67)=0,($D$66*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$67)=0,($D$66*(1+$B$2)^I10),0)","v":137868.26933575002},{"$f":"IF(MOD(J10,Input!$G$67)=0,($D$66*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$67)=0,($D$66*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$67)=0,($D$66*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$67)=0,($D$66*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$67)=0,($D$66*(1+$B$2)^N10),0)","v":237595.74612043635},{"$f":"IF(MOD(O10,Input!$G$67)=0,($D$66*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$67)=0,($D$66*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$67)=0,($D$66*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$67)=0,($D$66*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$67)=0,($D$66*(1+$B$2)^S10),0)","v":409461.42898951005},{"$f":"IF(MOD(T10,Input!$G$67)=0,($D$66*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$67)=0,($D$66*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$67)=0,($D$66*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$67)=0,($D$66*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$67)=0,($D$66*(1+$B$2)^X10),0)","v":705646.73218158574},{"$f":"IF(MOD(Y10,Input!$G$67)=0,($D$66*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$67)=0,($D$66*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$67)=0,($D$66*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$67)=0,($D$66*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$67)=0,($D$66*(1+$B$2)^AC10),0)","v":1216078.671603784}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E68","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E69","v":15000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E70","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC10<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0}]
["Electricity costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"Input!E75","v":13474.5},{"$f":"E71*(1+(1*$B$6))","v":14552.460000000001},{"$f":"F71*(1+(1*$B$6))","v":15716.656800000002},{"$f":"G71*(1+(1*$B$6))","v":16973.989344000005},18331.908491520007,19798.461170841609,21382.338064508938,23092.925109669653,24940.359118443226,26935.587847918687,29090.434875752184,31417.669665812362,33931.08323907735,36645.569898203539,39577.215490059825,42743.392729264611,46162.864147605782,49855.893279414246,53844.364741767386,58151.913921108782,62804.067034797488,67828.392397581294,73254.663789387807,79115.036892538832,85444.239843941948]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"SUM(Input!E76:E77)","v":5000},{"$f":"E72*(1+(1*$B$2))","v":5575},6216.125,6930.9793749999999,7728.0420031249996,8616.7668334843747,9607.6950193350785,10712.579946558613,11944.526640412854,13318.147204060333,14849.734132527272,16557.453557767909,18461.560716911219,20584.64019935601,22951.873822281952,25591.339311844375,28534.343332706478,31815.792815967721,35474.608989804008,39554.189023631472,44102.920761349094,49174.756648904236,54829.853663528222,61135.286834833969,68165.844820839877]
[]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D61:D69)","v":350000},{"$f":"E71+E72+SUMIF(E61:E70,\"<1E+307\")","v":18474.5},{"$f":"F71+F72+SUMIF(F61:F70,\"<1E+307\")","v":20127.46},21932.781800000004,23904.968719000004,250095.88816523881,28415.228004325982,352367.43148060242,33805.50505622827,36884.885758856079,426346.82249768806,43940.169008279452,47975.123223580274,52392.643955988569,745786.42476601806,727903.9114202956,68334.73204110899,74697.207480312267,81671.686095381971,89318.973731571401,1729514.1711146573,1582149.6872632743,117003.14904648553,128084.51745291603,140250.3237273728,2129737.9260209305]
[]
[]
["Cash Flow:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"D13-D83","v":-350000},{"$f":"E13-E83","v":-71314.5},235434.03999999998,573064.85820000013,944679.8494810001,1129655.9173157616,1579819.8409114354,1753889.4761908334,2299164.7445706055,2899268.7095913496,3173609.6229512217,3900425.963386259,4700283.0005503269,5580505.7330207508,5860596.2223237883,6261156.9163794527,7434133.2503619008,8724878.2155074999,10145192.919300621,11708058.974446403,11795948.335096832,12212942.532775154,14294997.657164425,16585877.240490843,19106487.427620735,19903696.063542798]
[]
[null,null,null,{"$f":"IF(D78>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E78>0,\"Yes\",\"No\")","v":"No"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["Payback period against investment (years)",{"$f":"IF(AC78<0,\"no payback\",COUNTIF(D78:AC78,\"<0\"))","v":2},"years"]
[]
["System Life Cycle Costs",{"$f":"IF($A$84=TRUE,AC84,NA())","v":9321116.1178301126},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$84=TRUE,D84,NA())","v":350000},368474.5,388601.96,410534.74180000002,434439.71051900001,684535.59868423885,712950.82668856485,1065318.2581691672,1099123.7632253955,1136008.6489842515,1562355.4714819395,1606295.640490219,1654270.7637137992,1706663.4076697878,2452449.8324358058,3180353.7438561013,3248688.4758972102,3323385.6833775225,3405057.3694729046,3494376.3432044759,5223890.514319133,6806040.2015824076,6923043.3506288929,7051127.868081809,7191378.1918091821,9321116.1178301126]
[true,null,null,{"$f":"D75","v":350000},{"$f":"SUM($D$75:E75)","v":368474.5},{"$f":"SUM($D$75:F75)","v":388601.96},{"$f":"SUM($D$75:G75)","v":410534.74180000002},{"$f":"SUM($D$75:H75)","v":434439.71051900001},{"$f":"SUM($D$75:I75)","v":684535.59868423885},{"$f":"SUM($D$75:J75)","v":712950.82668856485},{"$f":"SUM($D$75:K75)","v":1065318.2581691672},{"$f":"SUM($D$75:L75)","v":1099123.7632253955},{"$f":"SUM($D$75:M75)","v":1136008.6489842515},{"$f":"SUM($D$75:N75)","v":1562355.4714819395},{"$f":"SUM($D$75:O75)","v":1606295.640490219},{"$f":"SUM($D$75:P75)","v":1654270.7637137992},{"$f":"SUM($D$75:Q75)","v":1706663.4076697878},{"$f":"SUM($D$75:R75)","v":2452449.8324358058},{"$f":"SUM($D$75:S75)","v":3180353.7438561013},{"$f":"SUM($D$75:T75)","v":3248688.4758972102},{"$f":"SUM($D$75:U75)","v":3323385.6833775225},{"$f":"SUM($D$75:V75)","v":3405057.3694729046},{"$f":"SUM($D$75:W75)","v":3494376.3432044759},{"$f":"SUM($D$75:X75)","v":5223890.514319133},{"$f":"SUM($D$75:Y75)","v":6806040.2015824076},{"$f":"SUM($D$75:Z75)","v":6923043.3506288929},{"$f":"SUM($D$75:AA75)","v":7051127.868081809},{"$f":"SUM($D$75:AB75)","v":7191378.1918091821},{"$f":"SUM($D$75:AC75)","v":9321116.1178301126}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$f":"D75/($B$8*365)","v":36.880927291886195},{"$f":"E75/($B$8*365)","v":1.9467334035827186},2.1209125395152792,2.3111466596417287,2.5189640378292943,26.353623621205355,2.9942284514569,37.130393201327969,3.5622239258407027,3.8867108281197131,44.92590331903984,4.6301547953929871,5.0553343755089859,5.5208265496299864,78.586556877346482,76.702203521632839,7.2007093826247619,7.8711493656809557,8.6060786191129584,9.4119045027999366,182.24596112904715,166.71756451667801,12.32909895115759,13.496787929706642,14.778748548722108,224.41917028671554]
["Average water cost over 25 years",{"$f":"AVERAGE(D85:AC85)","v":37.777077562738562},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$nulls":5},{"$f":"AVERAGE(D85:I85)","v":12.022051258943428},{"$nulls":4},{"$f":"AVERAGE(D85:N85)","v":14.966524298131429}]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B88,E78:X78)+D78","v":11813209.772779794}]
["IRR",null,{"$f":"IRR(D78:X78)","v":0.86411540944484733}]
[]
[]
[]
[]
[]
[]
[{"$nulls":13},"PV",null,"Diesel"]
[{"$nulls":11},"Anuties of Investment",null,{"$f":"C50","v":7780727.5425261408},null,{"$f":"C88","v":11813209.772779794}]
[]
[{"$nulls":11},"Year",null,"Annuity","NPV","Annuity","NPV"]
[{"$nulls":11},0]
[{"$nulls":11},1,null,{"$f":"PMT($B$50,$L$120,$C$50,0,0)*-1","v":1312352.2243805951},{"$f":"N101*(1.05^-L101)","v":1249859.2613148524},{"$f":"PMT($B$88,$L$120,$C$88,0,0)*-1","v":1992499.0352957165},{"$f":"P101*(1.06^-L101)","v":1879716.0710336945}]
[{"$nulls":11},{"$f":"L101+1","v":2},null,{"$f":"PMT($B$50,$L$120,$C$50,0,0)*-1","v":1312352.2243805951},{"$f":"N102*(1.06^-L102)","v":1167988.8077434986},{"$f":"PMT($B$88,$L$120,$C$88,0,0)*-1","v":1992499.0352957165},{"$f":"P102*(1.06^-L102)","v":1773317.0481449948}]
[{"$nulls":11},3,null,1312352.2243805951,1101876.2337202814,1992499.0352957165,1672940.6114575421]
[{"$nulls":11},4,null,1312352.2243805951,1039505.8808681902,1992499.0352957165,1578245.8598656058]
[{"$nulls":11},5,null,1312352.2243805951,980665.92534734902,1992499.0352957165,1488911.1885524581]
[{"$nulls":11},6,null,1312352.2243805951,925156.53334655566,1992499.0352957165,1404633.196747602]
[{"$nulls":11},7,null,1312352.2243805951,872789.18240241089,1992499.0352957165,1325125.6573090581]
[{"$nulls":11},8,null,1312352.2243805951,823386.02113434998,1992499.0352957165,1250118.5446311871]
[{"$nulls":11},9,null,1312352.2243805951,776779.26522108482,1992499.0352957165,1179357.1175765914]
[{"$nulls":11},10,null,1312352.2243805951,732810.62756706111,1992499.0352957165,1112601.0543175391]
[{"$nulls":11},11,null,1312352.2243805951,691330.78072364244,1992499.0352957165,1049623.6361486218]
[{"$nulls":11},12,null,1312352.2243805951,652198.8497392853,1992499.0352957165,990210.97749869968]
[{"$nulls":11},13,null,1312352.2243805951,615281.93371630693,1992499.0352957165,934161.29952707514]
[{"$nulls":11},14,null,1312352.2243805951,580454.65444934613,1992499.0352957165,881284.24483686336]
[{"$nulls":11},15,null,1312352.2243805951,547598.73061259056,1992499.0352957165,831400.23097817274]
[{"$nulls":11},16,null,1312352.2243805951,516602.57604961388,1992499.0352957165,784339.84054544615]
[{"$nulls":11},17,null,1312352.2243805951,487360.92080152238,1992499.0352957165,739943.24579759059]
[{"$nulls":11},18,null,1312352.2243805951,459774.45358634193,1992499.0352957165,698059.66584678367]
[{"$nulls":11},19,null,1312352.2243805951,433749.48451541684,1992499.0352957165,658546.85457243724]
[{"$nulls":11},20,null,1312352.2243805951,409197.62690133665,1992499.0352957165,621270.61752116727]
[]
[{"$nulls":11},"Total",null,null,{"$f":"SUM(O101:O120)","v":15064367.749761036},null,{"$f":"SUM(Q101:Q120)","v":22853806.962909129}]
[]
[]
[]
[{"$f":"Input!D90","v":"Diesel powered irrigation system"}]
[]
[{"$f":"Input!C94","v":"Generator"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E94","v":150000},{"$f":"IF(MOD(E10,Input!$G$94)=0,($D$128*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$94)=0,($D$128*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$94)=0,($D$128*(1+$B$2)^G10),0)","v":207929.38125000001},{"$f":"IF(MOD(H10,Input!$G$94)=0,($D$128*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$94)=0,($D$128*(1+$B$2)^I10),0)","v":0},{"$f":"IF(MOD(J10,Input!$G$94)=0,($D$128*(1+$B$2)^J10),0)","v":288230.85058005241},{"$f":"IF(MOD(K10,Input!$G$94)=0,($D$128*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$94)=0,($D$128*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$94)=0,($D$128*(1+$B$2)^M10),0)","v":399544.41612180998},{"$f":"IF(MOD(N10,Input!$G$94)=0,($D$128*(1+$B$2)^N10),0)","v":0},{"$f":"IF(MOD(O10,Input!$G$94)=0,($D$128*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$94)=0,($D$128*(1+$B$2)^P10),0)","v":553846.82150733657},{"$f":"IF(MOD(Q10,Input!$G$94)=0,($D$128*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$94)=0,($D$128*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$94)=0,($D$128*(1+$B$2)^S10),0)","v":767740.17935533135},{"$f":"IF(MOD(T10,Input!$G$94)=0,($D$128*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$94)=0,($D$128*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$94)=0,($D$128*(1+$B$2)^V10),0)","v":1064238.2696941206},{"$f":"IF(MOD(W10,Input!$G$94)=0,($D$128*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$94)=0,($D$128*(1+$B$2)^X10),0)","v":0},{"$f":"IF(MOD(Y10,Input!$G$94)=0,($D$128*(1+$B$2)^Y10),0)","v":1475242.6994671277},{"$f":"IF(MOD(Z10,Input!$G$94)=0,($D$128*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$94)=0,($D$128*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$94)=0,($D$128*(1+$B$2)^AB10),0)","v":2044975.3446251974},{"$f":"IF(MOD(AC10,Input!$G$94)=0,($D$128*(1+$B$2)^AC10),0)","v":0}]
[{"$f":"Input!C95","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E95","v":150000},{"$f":"IF(MOD(E10,Input!$G$95)=0,($D$129*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$95)=0,($D$129*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$95)=0,($D$129*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$95)=0,($D$129*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$95)=0,($D$129*(1+$B$2)^I10),0)","v":258503.0050045313},{"$f":"IF(MOD(J10,Input!$G$95)=0,($D$129*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$95)=0,($D$129*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$95)=0,($D$129*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$95)=0,($D$129*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$95)=0,($D$129*(1+$B$2)^N10),0)","v":445492.02397581819},{"$f":"IF(MOD(O10,Input!$G$95)=0,($D$129*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$95)=0,($D$129*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$95)=0,($D$129*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$95)=0,($D$129*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$95)=0,($D$129*(1+$B$2)^S10),0)","v":767740.17935533135},{"$f":"IF(MOD(T10,Input!$G$95)=0,($D$129*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$95)=0,($D$129*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$95)=0,($D$129*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$95)=0,($D$129*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$95)=0,($D$129*(1+$B$2)^X10),0)","v":1323087.6228404732},{"$f":"IF(MOD(Y10,Input!$G$95)=0,($D$129*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$95)=0,($D$129*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$95)=0,($D$129*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$95)=0,($D$129*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$95)=0,($D$129*(1+$B$2)^AC10),0)","v":2280147.5092570949}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E96","v":50000},{"$f":"IF(MOD(E10,Input!$G$96)=0,($D$130*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$96)=0,($D$130*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$96)=0,($D$130*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$96)=0,($D$130*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$96)=0,($D$130*(1+$B$2)^I10),0)","v":86167.668334843765},{"$f":"IF(MOD(J10,Input!$G$96)=0,($D$130*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$96)=0,($D$130*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$96)=0,($D$130*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$96)=0,($D$130*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$96)=0,($D$130*(1+$B$2)^N10),0)","v":148497.34132527272},{"$f":"IF(MOD(O10,Input!$G$96)=0,($D$130*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$96)=0,($D$130*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$96)=0,($D$130*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$96)=0,($D$130*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$96)=0,($D$130*(1+$B$2)^S10),0)","v":255913.39311844375},{"$f":"IF(MOD(T10,Input!$G$96)=0,($D$130*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$96)=0,($D$130*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$96)=0,($D$130*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$96)=0,($D$130*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$96)=0,($D$130*(1+$B$2)^X10),0)","v":441029.2076134911},{"$f":"IF(MOD(Y10,Input!$G$96)=0,($D$130*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$96)=0,($D$130*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$96)=0,($D$130*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$96)=0,($D$130*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$96)=0,($D$130*(1+$B$2)^AC10),0)","v":760049.16975236498}]
[{"$f":"Input!C97","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E97","v":55000},{"$f":"IF(MOD(E10,Input!$G$97)=0,($D$131*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$97)=0,($D$131*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$97)=0,($D$131*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$97)=0,($D$131*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$97)=0,($D$131*(1+$B$2)^I10),0)","v":0},{"$f":"IF(MOD(J10,Input!$G$97)=0,($D$131*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$97)=0,($D$131*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$97)=0,($D$131*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$97)=0,($D$131*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$97)=0,($D$131*(1+$B$2)^N10),0)","v":0},{"$f":"IF(MOD(O10,Input!$G$97)=0,($D$131*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$97)=0,($D$131*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$97)=0,($D$131*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$97)=0,($D$131*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$97)=0,($D$131*(1+$B$2)^S10),0)","v":0},{"$f":"IF(MOD(T10,Input!$G$97)=0,($D$131*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$97)=0,($D$131*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$97)=0,($D$131*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$97)=0,($D$131*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$97)=0,($D$131*(1+$B$2)^X10),0)","v":485132.12837484019},{"$f":"IF(MOD(Y10,Input!$G$97)=0,($D$131*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$97)=0,($D$131*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$97)=0,($D$131*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$97)=0,($D$131*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$97)=0,($D$131*(1+$B$2)^AC10),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E98","v":80000},{"$f":"IF(MOD(E10,Input!$G$98)=0,($D$132*(1+$B$2)^E10),0)","v":0},{"$f":"IF(MOD(F10,Input!$G$98)=0,($D$132*(1+$B$2)^F10),0)","v":0},{"$f":"IF(MOD(G10,Input!$G$98)=0,($D$132*(1+$B$2)^G10),0)","v":0},{"$f":"IF(MOD(H10,Input!$G$98)=0,($D$132*(1+$B$2)^H10),0)","v":0},{"$f":"IF(MOD(I10,Input!$G$98)=0,($D$132*(1+$B$2)^I10),0)","v":137868.26933575002},{"$f":"IF(MOD(J10,Input!$G$98)=0,($D$132*(1+$B$2)^J10),0)","v":0},{"$f":"IF(MOD(K10,Input!$G$98)=0,($D$132*(1+$B$2)^K10),0)","v":0},{"$f":"IF(MOD(L10,Input!$G$98)=0,($D$132*(1+$B$2)^L10),0)","v":0},{"$f":"IF(MOD(M10,Input!$G$98)=0,($D$132*(1+$B$2)^M10),0)","v":0},{"$f":"IF(MOD(N10,Input!$G$98)=0,($D$132*(1+$B$2)^N10),0)","v":237595.74612043635},{"$f":"IF(MOD(O10,Input!$G$98)=0,($D$132*(1+$B$2)^O10),0)","v":0},{"$f":"IF(MOD(P10,Input!$G$98)=0,($D$132*(1+$B$2)^P10),0)","v":0},{"$f":"IF(MOD(Q10,Input!$G$98)=0,($D$132*(1+$B$2)^Q10),0)","v":0},{"$f":"IF(MOD(R10,Input!$G$98)=0,($D$132*(1+$B$2)^R10),0)","v":0},{"$f":"IF(MOD(S10,Input!$G$98)=0,($D$132*(1+$B$2)^S10),0)","v":409461.42898951005},{"$f":"IF(MOD(T10,Input!$G$98)=0,($D$132*(1+$B$2)^T10),0)","v":0},{"$f":"IF(MOD(U10,Input!$G$98)=0,($D$132*(1+$B$2)^U10),0)","v":0},{"$f":"IF(MOD(V10,Input!$G$98)=0,($D$132*(1+$B$2)^V10),0)","v":0},{"$f":"IF(MOD(W10,Input!$G$98)=0,($D$132*(1+$B$2)^W10),0)","v":0},{"$f":"IF(MOD(X10,Input!$G$98)=0,($D$132*(1+$B$2)^X10),0)","v":705646.73218158574},{"$f":"IF(MOD(Y10,Input!$G$98)=0,($D$132*(1+$B$2)^Y10),0)","v":0},{"$f":"IF(MOD(Z10,Input!$G$98)=0,($D$132*(1+$B$2)^Z10),0)","v":0},{"$f":"IF(MOD(AA10,Input!$G$98)=0,($D$132*(1+$B$2)^AA10),0)","v":0},{"$f":"IF(MOD(AB10,Input!$G$98)=0,($D$132*(1+$B$2)^AB10),0)","v":0},{"$f":"IF(MOD(AC10,Input!$G$98)=0,($D$132*(1+$B$2)^AC10),0)","v":1216078.671603784}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E99","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E100","v":25000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E101","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC10<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0}]
["Fuel costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"Input!E106","v":68466.666666666657},{"$f":"E137*(1+(1*$B$5))","v":71095.786666666652},{"$f":"F137*(1+(1*$B$5))","v":73825.864874666644},76660.778085853846,79604.551964350627,82661.366759781697,85835.563243357319,89131.648871902245,92554.304188583294,96108.389469424888,99798.951625050802,103631.23136745275,107610.67065196294,111742.92040499831,116033.84854855025,120489.54833281458,125116.34698879466,129920.81471316436,134909.77399814987,140090.30931967884,145469.7771975545,151055.81664194059,156856.36000099112,162879.64422502919,169134.2225632703]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"SUM(Input!E107:E108)","v":30000},{"$f":"E138*(1+(1*$B$2))","v":33450},{"$f":"F138*(1+(1*$B$2))","v":37296.75},{"$f":"G138*(1+(1*$B$2))","v":41585.876250000001},{"$f":"H138*(1+(1*$B$2))","v":46368.252018749998},{"$f":"I138*(1+(1*$B$2))","v":51700.601000906245},{"$f":"J138*(1+(1*$B$2))","v":57646.170116010464},{"$f":"K138*(1+(1*$B$2))","v":64275.479679351665},{"$f":"L138*(1+(1*$B$2))","v":71667.159842477107},{"$f":"M138*(1+(1*$B$2))","v":79908.883224361969},{"$f":"N138*(1+(1*$B$2))","v":89098.404795163588},{"$f":"O138*(1+(1*$B$2))","v":99344.721346607403},{"$f":"P138*(1+(1*$B$2))","v":110769.36430146726},{"$f":"Q138*(1+(1*$B$2))","v":123507.841196136},{"$f":"R138*(1+(1*$B$2))","v":137711.24293369162},{"$f":"S138*(1+(1*$B$2))","v":153548.03587106615},{"$f":"T138*(1+(1*$B$2))","v":171206.05999623876},{"$f":"U138*(1+(1*$B$2))","v":190894.75689580623},{"$f":"V138*(1+(1*$B$2))","v":212847.65393882396},{"$f":"W138*(1+(1*$B$2))","v":237325.1341417887},{"$f":"X138*(1+(1*$B$2))","v":264617.52456809441},{"$f":"Y138*(1+(1*$B$2))","v":295048.53989342524},{"$f":"Z138*(1+(1*$B$2))","v":328979.12198116916},{"$f":"AA138*(1+(1*$B$2))","v":366811.72100900358},{"$f":"AB138*(1+(1*$B$2))","v":408995.06892503897}]
[]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D128:D135)","v":510000},{"$f":"E137+E138+SUMIF(E128:E136,\"<1E+307\")","v":98466.666666666657},{"$f":"F137+F138+SUMIF(F128:F136,\"<1E+307\")","v":104545.78666666665},319051.99612466665,118246.65433585385,608511.74665822578,422592.81834074034,143481.73335936779,153407.1285512539,563765.88015287044,1007602.3841153141,188897.3564202144,756822.77422139677,218380.03495343018,235250.76160113432,2454600.2723008581,274037.58420388075,296322.40698503342,1385053.8413030913,347757.42793697387,3332311.1344718579,1885330.0012327766,446104.35653536581,{"$f":"AA137+AA138+SUMIF(AA128:AA136,\"<1E+307\")","v":485835.48198216024},2574666.7098592301,4834404.6421015533]
[]
[]
["Cash Flow:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"D13-D149","v":-510000},{"$f":"E13-E149","v":-311306.66666666663},{"$f":"F13-F149","v":-88976.453333333251},{"$f":"G13-G149","v":-48464.849457999808},228808.45620614639,55368.665547920857,111354.99880718067,494310.33220781339,919983.97709255945,993206.94771928946,686292.29946153564,1268151.4524846375,1359160.8386508888,2073396.1801238712,2864022.3325917916,1537886.6657668939,2505160.1475865692,3574279.9132274482,3691212.4618128594,4995640.0627532396,3480732.4600464683,3594546.343755288,5347500.2606556788,7280628.8794528507,7366822.6804508865,5459364.6002923287]
[]
[null,null,null,{"$f":"IF(D144>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E144>0,\"Yes\",\"No\")","v":"No"},"No","No","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",{"$f":"IF(V144>0,\"Yes\",\"No\")","v":"Yes"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["Payback period against investment (years)",{"$f":"IF(AC144<0,\"no payback\",COUNTIF(D144:AC144,\"<0\"))","v":4},"years"]
[]
["System Life Cycle Costs",{"$f":"IF($A$150=TRUE,AC150,NA())","v":23765447.581080582},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$150=TRUE,D150,NA())","v":510000},{"$f":"IF($A$150=TRUE,E150,NA())","v":608466.66666666663},713012.45333333325,1032064.4494579999,1150311.1037938537,1758822.8504520794,2181415.6687928196,2324897.4021521872,2478304.5307034412,3042070.4108563117,4049672.7949716258,4238570.1513918405,4995392.9256132375,5213772.9605666678,5449023.722167802,7903623.9944686601,8177661.5786725413,8473983.9856575746,9859037.8269606661,10206795.254897639,13539106.389369497,15424436.390602274,15870540.74713764,16356376.2291198,18931042.93897903,{"$f":"IF($A$150=TRUE,AC150,NA())","v":23765447.581080582}]
[true,null,null,{"$f":"D141","v":510000},{"$f":"SUM($D$141:E141)","v":608466.66666666663},{"$f":"SUM($D$141:F141)","v":713012.45333333325},{"$f":"SUM($D$141:G141)","v":1032064.4494579999},{"$f":"SUM($D$141:H141)","v":1150311.1037938537},{"$f":"SUM($D$141:I141)","v":1758822.8504520794},{"$f":"SUM($D$141:J141)","v":2181415.6687928196},{"$f":"SUM($D$141:K141)","v":2324897.4021521872},{"$f":"SUM($D$141:L141)","v":2478304.5307034412},{"$f":"SUM($D$141:M141)","v":3042070.4108563117},{"$f":"SUM($D$141:N141)","v":4049672.7949716258},{"$f":"SUM($D$141:O141)","v":4238570.1513918405},{"$f":"SUM($D$141:P141)","v":4995392.9256132375},{"$f":"SUM($D$141:Q141)","v":5213772.9605666678},{"$f":"SUM($D$141:R141)","v":5449023.722167802},{"$f":"SUM($D$141:S141)","v":7903623.9944686601},{"$f":"SUM($D$141:T141)","v":8177661.5786725413},{"$f":"SUM($D$141:U141)","v":8473983.9856575746},{"$f":"SUM($D$141:V141)","v":9859037.8269606661},{"$f":"SUM($D$141:W141)","v":10206795.254897639},{"$f":"SUM($D$141:X141)","v":13539106.389369497},{"$f":"SUM($D$141:Y141)","v":15424436.390602274},{"$f":"SUM($D$141:Z141)","v":15870540.74713764},{"$f":"SUM($D$141:AA141)","v":16356376.2291198},{"$f":"SUM($D$141:AB141)","v":18931042.93897903},{"$f":"SUM($D$141:AC141)","v":23765447.581080582}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$f":"D141/($B$8*365)","v":53.740779768177028},{"$f":"E141/($B$8*365)","v":10.375834211450648},11.01641587636108,33.619809918299964,12.460132174484073,64.121364242173428,44.530328592280334,15.119255359258988,16.165134726159526,59.406309815897835,106.17517219339453,19.9048847650384,79.749502025436968,23.011594831762928,24.789332097063678,258.65124049534859,28.876457766478477,31.224700419919223,145.94877147556284,36.644618328448246,351.13921332685544,198.66491056193641,47.007835251355722,51.194465962292966,271.30313064902322,509.42093172829857]
["Average water cost over 25 years",{"$f":"AVERAGE(D151:AC151)","v":96.317774098567654},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$nulls":5},{"$f":"AVERAGE(D151:I151)","v":30.889056031824367},{"$nulls":4},{"$f":"AVERAGE(D151:N151)","v":38.793685170721581}]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B154,E144:X144)+D144","v":2749218.5534058148}]
["IRR",null,{"$f":"IRR(D144:X144)","v":0.31352129930487971}]
{"$rows_empty":24}
[{"$nulls":5},"Diagramms (Output) - Number:"]
[]
[]
[]
[{"$nulls":4},{"$f":"Output!B26","v":"Net Present Value (NPV)"},null,null,{"$f":"Output!B24","v":"Internal Rate of Return (IRR)"},null,null,{"$f":"Output!B30","v":"System Life Cycle Costs (25 years)"},null,null,{"$f":"Output!B32","v":"Years for payback"},null,null,null,"Accumulated cash flow",null,null,"Water cost","5 years","10 years","25 years"]
[]
[{"$nulls":4},{"$f":"Input!D28","v":"Solar powered irrigation system"},{"$f":"C50","v":7780727.5425261408},null,{"$f":"Input!D28","v":"Solar powered irrigation system"},{"$f":"C51","v":0.3819574298065338},null,{"$f":"Input!D28","v":"Solar powered irrigation system"},{"$f":"B45","v":15017819.487297539},null,{"$f":"Input!D28","v":"Solar powered irrigation system"},{"$f":"B43","v":3},null,null,{"$f":"Input!D28","v":"Solar powered irrigation system"},{"$f":"AC40","v":14206992.694075372},null,{"$f":"Input!D28","v":"Solar powered irrigation system"},{"$f":"IF($A$46=TRUE,I48,NA())","v":21.214327040027882},{"$f":"IF($A$46=TRUE,N48,NA())","v":21.420414475190491},{"$f":"IF($A$46=TRUE,B48,NA())","v":60.864956988317807}]
[{"$nulls":4},{"$f":"Input!D58","v":"Grid powered irrigation system"},{"$f":"C88","v":11813209.772779794},null,{"$f":"Input!D58","v":"Grid powered irrigation system"},{"$f":"C89","v":0.86411540944484733},null,{"$f":"Input!D58","v":"Grid powered irrigation system"},{"$f":"B83","v":9321116.1178301126},null,{"$f":"Input!D58","v":"Grid powered irrigation system"},{"$f":"B81","v":2},null,null,{"$f":"Input!D58","v":"Grid powered irrigation system"},{"$f":"AC78","v":19903696.063542798},null,{"$f":"Input!D58","v":"Grid powered irrigation system"},{"$f":"IF($A$84=TRUE,I86,NA())","v":12.022051258943428},{"$f":"IF($A$84=TRUE,N86,NA())","v":14.966524298131429},{"$f":"IF($A$84=TRUE,B86,NA())","v":37.777077562738562}]
[{"$nulls":4},{"$f":"Input!D90","v":"Diesel powered irrigation system"},{"$f":"C154","v":2749218.5534058148},null,{"$f":"Input!D90","v":"Diesel powered irrigation system"},{"$f":"C155","v":0.31352129930487971},null,{"$f":"Input!D90","v":"Diesel powered irrigation system"},{"$f":"B149","v":23765447.581080582},null,{"$f":"Input!D90","v":"Diesel powered irrigation system"},{"$f":"B147","v":4},null,null,{"$f":"Input!D90","v":"Diesel powered irrigation system"},{"$f":"AC144","v":5459364.6002923287},null,{"$f":"Input!D90","v":"Diesel powered irrigation system"},{"$f":"IF($A$150=TRUE,I152,NA())","v":30.889056031824367},{"$f":"IF($A$150=TRUE,N152,NA())","v":38.793685170721581},{"$f":"IF($A$150=TRUE,B152,NA())","v":96.317774098567654}]
[{"$nulls":4},{"$f":"\" \" & Input!E8","v":" KES"},null,null,"%",null,null,{"$f":"\" \" & Input!E8","v":" KES"},null,null,"Years",{"$nulls":4},{"$f":"\" \" & Input!E8","v":" KES"},null,null,{"$f":"\" \" & Input!E8","v":" KES"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated income and system costs over first 10 years in \" & E189","v":"Comparative accumulated income and system costs over first 10 years in  KES"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated income and system costs over first 25 years in \" & E189","v":"Comparative accumulated income and system costs over first 25 years in  KES"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated cash flow over first 10 years in \" & E189","v":"Comparative accumulated cash flow over first 10 years in  KES"}]
[{"$nulls":4},{"$f":"\"Average annual water cost in \" & E189 &\" /m³\"","v":"Average annual water cost in  KES /m³"}]
[{"$nulls":9},"Connections:"]
[{"$nulls":4},{"$f":"Input!D28","v":"Solar powered irrigation system"},{"$nulls":4},{"$f":"Input!E8 & \"/kWh\"","v":"KES/kWh"}]
[{"$nulls":4},{"$f":"Input!D58","v":"Grid powered irrigation system"},{"$nulls":4},{"$f":"Input!E8 & \"/l\"","v":"KES/l"}]

{"sheet":"Loan Repayment Solar","index":4,"n_rows":373,"n_cols":10,"rows_kept":373,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[2,1,2,3],[2,5,2,7]]}
["Loan Repayment:",{"$nulls":4},{"$f":"Input!D28","v":"Solar powered irrigation system"}]
["Bank:",{"$f":"Input!E54","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E51","v":0},null,null,"Scheduled Payment",{"$f":"IF(Values_Entered,-PMT(Interest_Rate/Num_Pmt_Per_Year,Loan_Years*Num_Pmt_Per_Year,Loan_Amount),\"0\")","v":"0"}]
[null,null,"Annual Interest Rate",{"$f":"Input!E52","v":0},null,null,"Scheduled Number of Payments",{"$f":"IF(Values_Entered,Loan_Years*Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Loan Period in Years",{"$f":"Input!E53","v":0},null,null,"Actual Number of Payments",{"$f":"IF(Values_Entered,Number_of_Payments,\"\")","v":""}]
[null,null,"Number of Payments Per Year",1,null,null,"Total Early Payments",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Extra_Pay),\"\")","v":""}]
[null,null,"Start Date of Loan","2017-01-01",null,null,"Total Interest",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Int),\"\")","v":""}]
[null,null,"Optional Extra Payments",0]
[]
[]
["PmtNo.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[]
[{"$f":"IF(Values_Entered,1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},{"$f":"IF(Values_Entered,Loan_Amount,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*(Interest_Rate/Num_Pmt_Per_Year),\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H14)","v":0}]
[{"$f":"IF(Values_Entered,A14+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I14,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H15)","v":0}]
[{"$f":"IF(Values_Entered,A15+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H16)","v":0}]
[{"$f":"IF(Values_Entered,A16+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H17)","v":0}]
[{"$f":"IF(Values_Entered,A17+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H18)","v":0}]
[{"$f":"IF(Values_Entered,A18+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H19)","v":0}]
[{"$f":"IF(Values_Entered,A19+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I78,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I142,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I206,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I270,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I334,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H373)","v":0}]

{"sheet":"Loan Repayment Grid","index":5,"n_rows":373,"n_cols":10,"rows_kept":373,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[2,1,2,3],[2,5,2,7]]}
["Loan Repayment:",{"$nulls":4},{"$f":"Input!D58","v":"Grid powered irrigation system"}]
["Bank:",{"$f":"Input!E86","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E83","v":0},null,null,"Scheduled Payment",{"$f":"IF(Values_Entered,-PMT(Interest_Rate/Num_Pmt_Per_Year,Loan_Years*Num_Pmt_Per_Year,Loan_Amount),\"0\")","v":"0"}]
[null,null,"Annual Interest Rate",{"$f":"Input!E84","v":0},null,null,"Scheduled Number of Payments",{"$f":"IF(Values_Entered,Loan_Years*Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Loan Period in Years",{"$f":"Input!E85","v":0},null,null,"Actual Number of Payments",{"$f":"IF(Values_Entered,Number_of_Payments,\"\")","v":""}]
[null,null,"Number of Payments Per Year",1,null,null,"Total Early Payments",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Extra_Pay),\"\")","v":""}]
[null,null,"Start Date of Loan","2017-01-01",null,null,"Total Interest",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Int),\"\")","v":""}]
[null,null,"Optional Extra Payments",0]
[]
[]
["PmtNo.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[]
[{"$f":"IF(Values_Entered,1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},{"$f":"IF(Values_Entered,Loan_Amount,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*(Interest_Rate/Num_Pmt_Per_Year),\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H14)","v":0}]
[{"$f":"IF(Values_Entered,A14+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I14,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H15)","v":0}]
[{"$f":"IF(Values_Entered,A15+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H16)","v":0}]
[{"$f":"IF(Values_Entered,A16+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H17)","v":0}]
[{"$f":"IF(Values_Entered,A17+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H18)","v":0}]
[{"$f":"IF(Values_Entered,A18+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H19)","v":0}]
[{"$f":"IF(Values_Entered,A19+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I78,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I142,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I206,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I270,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I334,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H373)","v":0}]

{"sheet":"Loan Repayment Diesel","index":6,"n_rows":373,"n_cols":10,"rows_kept":373,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[2,1,2,3],[2,5,2,7]]}
["Loan Repayment:",{"$nulls":4},{"$f":"Input!D58","v":"Grid powered irrigation system"}]
["Bank:",{"$f":"Input!E117","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E114","v":0},null,null,"Scheduled Payment",{"$f":"IF(Values_Entered,-PMT(Interest_Rate/Num_Pmt_Per_Year,Loan_Years*Num_Pmt_Per_Year,Loan_Amount),\"0\")","v":"0"}]
[null,null,"Annual Interest Rate",{"$f":"Input!E115","v":0},null,null,"Scheduled Number of Payments",{"$f":"IF(Values_Entered,Loan_Years*Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Loan Period in Years",{"$f":"Input!E116","v":0},null,null,"Actual Number of Payments",{"$f":"IF(Values_Entered,Number_of_Payments,\"\")","v":""}]
[null,null,"Number of Payments Per Year",1,null,null,"Total Early Payments",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Extra_Pay),\"\")","v":""}]
[null,null,"Start Date of Loan","2017-01-01",null,null,"Total Interest",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Int),\"\")","v":""}]
[null,null,"Optional Extra Payments",0]
[]
[]
["PmtNo.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[]
[{"$f":"IF(Values_Entered,1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},{"$f":"IF(Values_Entered,Loan_Amount,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*(Interest_Rate/Num_Pmt_Per_Year),\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H14)","v":0}]
[{"$f":"IF(Values_Entered,A14+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I14,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H15)","v":0}]
[{"$f":"IF(Values_Entered,A15+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H16)","v":0}]
[{"$f":"IF(Values_Entered,A16+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H17)","v":0}]
[{"$f":"IF(Values_Entered,A17+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H18)","v":0}]
[{"$f":"IF(Values_Entered,A18+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H19)","v":0}]
[{"$f":"IF(Values_Entered,A19+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I78,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I142,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I206,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I270,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I334,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H373)","v":0}]