{"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":6,"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":[[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],[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]]}
{"$rows_empty":10}
[null,null,null,"Read Me Sheet"]
[]
[]
[]
[]
[null,null,null,"INVEST – Payback Tool"]
[]
[null,null,null,"Introduction"]
[null,null,null,"This tool allows for a comparative assessment between income and three different irrigation pumping options. Information required for using this tool includes investment and operational costs for the different pumping systems, anticipated income from agricultural production and basic economic conditions (e.g. inflation rate). An alternative tool is available under: "]
[]
[]
[]
[]
[null,null,null,"http://www.fao.org/energy/agrifood-chains/power-irrigation-tool/en/ "]
[]
[null,null,null,"Tips & Tricks"]
{"$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:  "]
[]
[{"$nulls":5},"https://poweringag.org"]
[null,null,null,"Version:",null," 1.5 (November 2018)"]
[]
[null,null,null,"The Toolbox on Solar Powered Irrigation Systems is made possible through the global initiative Powering Agriculture: An Energy Grand Challenge for Development (PAEGC). In 2012, the United States Agency for International Development (USAID), the Swedish International Development Cooperation Agency (Sida), the German Federal Ministry for Economic Cooperation and Development (BMZ), Duke Energy, and the Overseas Private Investment Cooperation (OPIC) combined resources to create the PAEGC initiative. The objective of PAEGC is to support new and sustainable approaches to accelerate the development and deployment of clean energy solutions for increasing agriculture productivity and/or value for farmers and agribusinesses in developing countries and emerging regions that lack access to reliable, affordable clean energy."]
{"$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":119,"n_cols":11,"rows_kept":119,"cut":false,"hidden":false,"merged":[[19,6,20,10],[0,1,0,8],[96,1,97,1],[95,8,95,10],[17,5,18,10],[15,5,16,10],[11,5,12,10],[9,5,10,10],[23,6,24,10],[21,6,22,10],[5,1,5,10],[36,1,37,1],[65,1,66,1],[55,4,55,5],[63,8,63,10],[67,8,68,10],[99,9,101,10],[91,3,91,7],[59,3,59,7],[29,3,29,7],[118,4,118,5],[87,4,87,5]]}
[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","enter 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,0.04,"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,"Water levy (surcharge for water utilisation rights)",null,null,null,{"$f":"E8 & \" per m³\"","v":"KES per m³"},"the water price per m3 as determined by government, local authority for utilising shared water resources with own pumping systems"]
[]
[null,"Total maximum water pumped per day",null,null,26,"m³ per day ","as calculated in SAFEGUARD WATER-Water Requirement Tool or provided by pump supplier"]
[]
[null,"Income: Gross Farm Profit per year",null,null,217770,{"$f":"E8 &\" per year\"","v":"KES per year"},"as calculated in INVEST-Farm Analysis Tool or from own records"]
[]
[null,"Proportion of Profit to invest",null,null,1,"% 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$8)","v":"KES"},20,"Years"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES","Highly quality dependent!"]
[null,null,"Installation",null,25000,"KES"]
[null,null,"Other costs",null,null,"KES","Subsidy"]
[null,null,"Totals costs",null,{"$f":"SUM(E34:E43)-J44","v":860000},"KES","Subsidy amount on Capital Costs",null,null,null,{"$f":"E8","v":"KES"}]
[]
[]
[null,"Running costs","Maintenance costs per year:",null,100]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[]
[null,null,"Total costs per year:",null,{"$f":"SUM(E46:E48)","v":100},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[]
[]
[null,null,"Loan amount",null,20000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Loan","Interest Rate",null,0.06]
[null,null,"Investment Period",null,10,"Years"]
[null,null,"Name of Bank",null,"AgriBank"]
[]
[]
[]
[null,"Cost assumptions for: ",null,"Grid powered irrigation system"]
[]
[{"$nulls":9},"CO2 - Emissions per year:"]
[{"$nulls":4},{"$f":"\"Price in \"& E8","v":"Price in KES"},null,"Component lifespan",null,null,{"$f":"J66*J83","v":215.8},"kg/year"]
[null,null,"Inverter (if pump is DC)",{"$nulls":4},"Years","Emission factor:"]
[null,null,"Control unit",{"$nulls":4},"Years","Add grid emissions factor:"]
[null,"Initial Capital Costs","Pump",null,150000,null,7,"Years",null,0.33200000000000002,"kgCO2/kWh"]
[null,null,"Wires / tubes",null,50000,null,5,"Years","Search grid emissions factor for countries:"]
[null,null,"Water storage",null,55000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},20,"Years","https://ecometrica.com/assets/Electricity-specific-emission-factors-for-grid-electricity.pdf"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES","Highly quality dependent!"]
[null,null,"Installation",null,15000,"KES"]
[null,null,"Other costs",null,null,"KES","Subsidy"]
[null,null,"Total costs",null,{"$f":"SUM(E64:E72)-J73","v":350000},"KES","Subsidy amount on Capital Costs",null,null,null,{"$f":"E8","v":"KES"}]
[]
[]
[{"$nulls":6},"Assumptions Electricity Connection costs"]
[null,null,"Electricity costs per year:",null,{"$f":"J86","v":13474.5},{"$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":"E22","v":26},"m³/day"]
[{"$nulls":6},"Volume flow m³/hour:",null,null,6,"m³/hour"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E77:E79)","v":18474.5},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"kWh needed per day: ",null,null,{"$f":"(J79/J80)*J78","v":3.25},"kWh"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,200,"days/year"]
[{"$nulls":6},"kWh needed per year:",null,null,{"$f":"J82*J81","v":650},"kWh"]
[{"$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":"(J84*J83)+(J85*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",{"$f":"VLOOKUP(I95,I97:J99,2,FALSE)*J115","v":2328.7333333333331},"kg/year"]
[null,null,"Generator",null,150000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},3,"Years","Emission factor:"]
[null,"Initial Capital Costs","Pump",null,150000,"KES",5,"Years","Diesel",2.6869999999999998,"kg of CO2/liter"]
[null,null,"Wires / tubes",null,50000,"KES",5,"Years","Petrol",2.31,"kg of CO2/liter"]
[null,null,"Water storage",null,55000,"KES",20,"Years","LPG",1.52,"kg of CO2/liter"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years","Source:","https://www.gov.uk/government/publications/greenhouse-gas-reporting-conversion-factors-2018"]
[null,null,"Drilling",null,null,"KES","Highly quality dependent!"]
[null,null,"Installation",null,25000,"KES"]
[null,null,"Other costs",null,null,"KES"]
[null,null,"Total costs",null,{"$f":"SUM(E94:E103)","v":510000},"KES","Subsidy"]
[{"$nulls":6},"Subsidy amount on Capital Costs",null,null,null,{"$f":"E8","v":"KES"}]
[]
[]
[null,null,"Fuel costs per year:",null,{"$f":"J117","v":68466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Assumptions Fuel Costs"]
[null,"Running costs","Maintenance costs per year:",null,30000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Pump's fuel demand:",null,null,1,"l/hour"]
[{"$nulls":6},"Daily water requirement:",null,null,{"$f":"E22","v":26},"m³/day"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E108:E110)","v":98466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Volume flow m³/hour:",null,null,6,"m³/hour"]
[{"$nulls":6},"Fuel needed per day: ",null,null,{"$f":"(J111/J112)*J110","v":4.333333333333333},"l/day"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,200,"days/year"]
[{"$nulls":6},"Fuel needed per year:",null,null,{"$f":"J114*J113","v":866.66666666666663},"l/year"]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Cost Fuel",null,null,79,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/l\"","v":"KES/l"}]
[null,"Loan","Interest Rate",null,null,null,"Fuel cost per year:",null,null,{"$f":"J116*J115","v":68466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]

{"sheet":"Output","index":2,"n_rows":37,"n_cols":22,"rows_kept":37,"cut":false,"hidden":false,"merged":[[13,9,15,18],[6,9,6,18],[0,8,0,15],[4,1,4,6],[20,9,20,14],[20,17,20,22],[20,1,20,6],[7,9,9,18],[10,9,12,18]]}
[{"$nulls":8},"INVEST – Payback Tool"]
[]
[{"$nulls":8},"This OUTPUT sheet summarises the results as per the entries in the afore completed INPUT sheet."]
[]
[null,"Basic assumptions"]
[]
[null,"Total water need per day",null,null,{"$f":"Input!E22 & \" m³ per day\"","v":"26 m³ per day"},{"$nulls":4},"Note:"]
[{"$nulls":9},"If \"not feasible\" is displayed for the Internal Rate of Return (IRR) then the IRR value is below 0%."]
[null,"Total income per year",null,null,{"$f":"TEXT(Input!E24,\"#.##0\") &\" \" & Input!E8","v":"217.770 KES"},"(in Year 1)"]
[]
[null,"Total investment amount per year",null,null,{"$f":"TEXT(Input!E24,\"#.##0\")*Input!E26 &\" \" & Input!E8","v":"217770 KES"},"(in Year 1)",null,null,null,"If a negative (-) Net Present Value (NPV) is displayed then the investment is not feasible."]
[]
[null,"Inflation",null,null,{"$f":"Input!E10","v":0.115}]
[{"$nulls":9},"If \"no payback\" is displayed for Years for Payback then system capital and/or operating expenses exceed income within 25 years"]
[null,"Discount rate",null,null,{"$f":"Input!E12","v":0.16}]
[]
[null,"Annual profit margin increase",null,null,{"$f":"Input!E14","v":0.1}]
[]
[null,"Annual fuel price increase",null,null,{"$f":"Input!E16","v":0.04}]
[]
[null,{"$f":"\"Analysis for \" &Input!D30","v":"Analysis for Solar powered irrigation system"},{"$nulls":7},{"$f":"\"Analysis for \" &Input!D60","v":"Analysis for Grid powered irrigation system"},{"$nulls":7},{"$f":"\"Analysis for \" &Input!D92","v":"Analysis for Diesel powered irrigation system"}]
[]
[null,"Internal Rate of Return (IRR 25 Years)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C52,\"not feasible\")","v":0.2741154015996452},{"$nulls":4},"Internal Rate of Return (IRR 25 years)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C90,\"not feasible\")","v":0.61708715111524892},{"$nulls":4},"Internal Rate of Return (IRR 25 years)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C156,\"not feasible\")","v":"not feasible"}]
[]
[null,"Net Present Value (NPV) over 25 years",null,null,{"$f":"TEXT('Cashflow Calculation'!C51,\"#.##0\") & \" \" &Input!E8","v":"4.106.223 KES"},{"$nulls":4},"Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C89,\"#.##0\") &\" \" &Input!E8","v":"8.619.070 KES"},{"$nulls":4},"Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C155,\"#.##0\") &\" \" &Input!E8","v":"-2.192.816 KES"}]
[]
[null,"Accumulated Cash Flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S187,\"#.##0\") &\" \" &Input!E8","v":"7.100.618 KES"},{"$nulls":4},"Accumulated Cash Flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S188,\"#.##0\") &\" \" &Input!E8","v":"12.095.923 KES"},{"$nulls":4},"Accumulated Cash Flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S189,\"#.##0\") &\" \" &Input!E8","v":"-2.409.080 KES"}]
[]
[null,"System Life Cycle Costs (25 years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B46,\"#.##0\") &\" \" &Input!E8","v":"14.316.421 KES"},{"$nulls":4},"System Life Cycle Costs (25 years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B84,\"#.##0\") &\" \" &Input!E8","v":"9.321.116 KES"},{"$nulls":4},"System Life Cycle Costs (25years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B150,\"#.##0\") &\" \" &Input!E8","v":"23.826.119 KES"}]
[]
[null,"Years for Payback",null,null,{"$f":"'Cashflow Calculation'!B44","v":4},{"$nulls":4},"Years for Payback",null,null,{"$f":"'Cashflow Calculation'!B82","v":2},{"$nulls":4},"Years for Payback",null,null,{"$f":"'Cashflow Calculation'!B148","v":"no payback"}]
[]
[null,"Lending Bank:",null,null,{"$f":"IF(Input!E56=0,\"\",Input!E56)","v":"AgriBank"},{"$nulls":4},"Lending Bank:",null,null,{"$f":"IF(Input!E88=0,\"\",Input!E88)","v":""},{"$nulls":4},"Lending Bank:",null,null,{"$f":"IF(Input!E119=0,\"\",Input!E119)","v":""}]
[]
[null,"Yearly Loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Solar'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":"2.717 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"}]
[]
[{"$nulls":9},"CO2 Emmissions per year:",null,null,{"$f":"Input!J63","v":215.8},{"$f":"Input!K63","v":"kg/year"},null,null,null,"CO2 Emmissions per year:",null,null,{"$f":"Input!J95","v":2328.7333333333331},{"$f":"Input!K95","v":"kg/year"}]

{"sheet":"Cashflow Calculation","index":3,"n_rows":197,"n_cols":29,"rows_kept":197,"cut":false,"hidden":true,"merged":[[96,15,96,16],[97,13,97,14],[97,15,97,16],[154,1,155,1],[180,5,180,7],[50,1,51,1],[88,1,89,1],[96,13,96,14]]}
["Annual profit margin increase:",{"$f":"Input!E14","v":0.1}]
["Inflation rate:",{"$f":"Input!E10","v":0.115}]
["Income-Gross farm profit/year:",{"$f":"Input!E24","v":217770},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"}]
["Percentage profit to invest",{"$f":"Input!E26","v":1}]
["Fuel price increase/year: ",{"$f":"Input!E16","v":0.04}]
["Electricity price increase/year: ",{"$f":"Input!E18","v":0.08}]
["Discount rate",{"$f":"Input!E12","v":0.16}]
["Water levy",{"$f":"Input!E20","v":0},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"}]
["Total water need per day",{"$f":"Input!E22","v":26},{"$f":"Input!F22","v":"m³ per day "}]
[]
[null,null,"year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"B3*B4","v":217770},{"$f":"E12*(1+(1*$B$1))","v":239547.00000000003},{"$f":"F12*(1+(1*$B$1))","v":263501.70000000007},{"$f":"G12*(1+(1*$B$1))","v":289851.87000000011},318837.05700000015,350720.7627000002,385792.83897000027,424372.12286700035,466809.33515370043,513490.2686690705,564839.29553597758,621323.2250895754,683455.54759853298,751801.10235838639,826981.21259422507,909679.33385364769,1000647.2672390125,1100711.9939629138,1210783.1933592053,1331861.512695126,1465047.6639646387,1611552.4303611028,1772707.6733972132,1949978.4407369348,2144976.2848106283]
["Capital investment per year:"]
[true,null,"accumulated",{"$f":"IF($A$14=TRUE,D15,NA())","v":0},{"$f":"IF($A$14=TRUE,E15,NA())","v":217770},{"$f":"IF($A$14=TRUE,F15,NA())","v":457317},720818.70000000007,1010670.5700000002,1329507.6270000003,1680228.3897000006,2066021.228670001,2490393.3515370013,2957202.6866907016,3470692.9553597723,4035532.2508957498,4656855.4759853249,5340311.0235838583,6092112.1259422451,6919093.3385364702,7828772.6723901182,8829419.9396291301,9930131.9335920438,11140915.126951249,12472776.639646376,13937824.303611014,15549376.733972117,17322084.407369331,19272062.848106265,21417039.132916894]
[null,null,null,0,{"$f":"SUM(E12)","v":217770},{"$f":"SUM($E$12:F12)","v":457317},{"$f":"SUM($E$12:G12)","v":720818.70000000007},{"$f":"SUM($E$12:H12)","v":1010670.5700000002},{"$f":"SUM($E$12:I12)","v":1329507.6270000003},{"$f":"SUM($E$12:J12)","v":1680228.3897000006},{"$f":"SUM($E$12:K12)","v":2066021.228670001},{"$f":"SUM($E$12:L12)","v":2490393.3515370013},{"$f":"SUM($E$12:M12)","v":2957202.6866907016},{"$f":"SUM($E$12:N12)","v":3470692.9553597723},{"$f":"SUM($E$12:O12)","v":4035532.2508957498},{"$f":"SUM($E$12:P12)","v":4656855.4759853249},{"$f":"SUM($E$12:Q12)","v":5340311.0235838583},{"$f":"SUM($E$12:R12)","v":6092112.1259422451},{"$f":"SUM($E$12:S12)","v":6919093.3385364702},{"$f":"SUM($E$12:T12)","v":7828772.6723901182},{"$f":"SUM($E$12:U12)","v":8829419.9396291301},{"$f":"SUM($E$12:V12)","v":9930131.9335920438},{"$f":"SUM($E$12:W12)","v":11140915.126951249},{"$f":"SUM($E$12:X12)","v":12472776.639646376},{"$f":"SUM($E$12:Y12)","v":13937824.303611014},{"$f":"SUM($E$12:Z12)","v":15549376.733972117},{"$f":"SUM($E$12:AA12)","v":17322084.407369331},{"$f":"SUM($E$12:AB12)","v":19272062.848106265},{"$f":"SUM($E$12:AC12)","v":21417039.132916894}]
[]
[]
[]
[]
[]
[{"$f":"Input!D30","v":"Solar powered irrigation system"}]
[]
[]
[{"$f":"Input!C34","v":"Solar panels"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E34","v":400000},{"$f":"IF(MOD(E11,Input!$G$34)=0,($D$24*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$34)=0,($D$24*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$34)=0,($D$24*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$34)=0,($D$24*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$34)=0,($D$24*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$34)=0,($D$24*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$34)=0,($D$24*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$34)=0,($D$24*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$34)=0,($D$24*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$34)=0,($D$24*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$34)=0,($D$24*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$34)=0,($D$24*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$34)=0,($D$24*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$34)=0,($D$24*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$34)=0,($D$24*(1+$B$2)^S11),0)","v":0},{"$f":"IF(MOD(T11,Input!$G$34)=0,($D$24*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$34)=0,($D$24*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$34)=0,($D$24*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$34)=0,($D$24*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$34)=0,($D$24*(1+$B$2)^X11),0)","v":3528233.6609079288},{"$f":"IF(MOD(Y11,Input!$G$34)=0,($D$24*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$34)=0,($D$24*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$34)=0,($D$24*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$34)=0,($D$24*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$34)=0,($D$24*(1+$B$2)^AC11),0)","v":0}]
[{"$f":"Input!C36","v":"Control unit"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E36","v":50000},{"$f":"IF(MOD(E11,Input!$G$36)=0,($D$25*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$36)=0,($D$25*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$36)=0,($D$25*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$36)=0,($D$25*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$36)=0,($D$25*(1+$B$2)^I11),0)","v":86167.668334843765},{"$f":"IF(MOD(J11,Input!$G$36)=0,($D$25*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$36)=0,($D$25*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$36)=0,($D$25*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$36)=0,($D$25*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$36)=0,($D$25*(1+$B$2)^N11),0)","v":148497.34132527272},{"$f":"IF(MOD(O11,Input!$G$36)=0,($D$25*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$36)=0,($D$25*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$36)=0,($D$25*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$36)=0,($D$25*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$36)=0,($D$25*(1+$B$2)^S11),0)","v":255913.39311844375},{"$f":"IF(MOD(T11,Input!$G$36)=0,($D$25*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$36)=0,($D$25*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$36)=0,($D$25*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$36)=0,($D$25*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$36)=0,($D$25*(1+$B$2)^X11),0)","v":441029.2076134911},{"$f":"IF(MOD(Y11,Input!$G$36)=0,($D$25*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$36)=0,($D$25*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$36)=0,($D$25*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$36)=0,($D$25*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$36)=0,($D$25*(1+$B$2)^AC11),0)","v":760049.16975236498}]
[{"$f":"Input!C37","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E37","v":200000},{"$f":"IF(MOD(E11,Input!$G$37)=0,($D$26*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$37)=0,($D$26*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$37)=0,($D$26*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$37)=0,($D$26*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$37)=0,($D$26*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$37)=0,($D$26*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$37)=0,($D$26*(1+$B$2)^K11),0)","v":428503.19786234456},{"$f":"IF(MOD(L11,Input!$G$37)=0,($D$26*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$37)=0,($D$26*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$37)=0,($D$26*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$37)=0,($D$26*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$37)=0,($D$26*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$37)=0,($D$26*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$37)=0,($D$26*(1+$B$2)^R11),0)","v":918074.95289127808},{"$f":"IF(MOD(S11,Input!$G$37)=0,($D$26*(1+$B$2)^S11),0)","v":0},{"$f":"IF(MOD(T11,Input!$G$37)=0,($D$26*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$37)=0,($D$26*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$37)=0,($D$26*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$37)=0,($D$26*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$37)=0,($D$26*(1+$B$2)^X11),0)","v":0},{"$f":"IF(MOD(Y11,Input!$G$37)=0,($D$26*(1+$B$2)^Y11),0)","v":1966990.2659561704},{"$f":"IF(MOD(Z11,Input!$G$37)=0,($D$26*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$37)=0,($D$26*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$37)=0,($D$26*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$37)=0,($D$26*(1+$B$2)^AC11),0)","v":0}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E38","v":50000},{"$f":"IF(MOD(E11,Input!$G$38)=0,($D$27*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$38)=0,($D$27*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$38)=0,($D$27*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$38)=0,($D$27*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$38)=0,($D$27*(1+$B$2)^I11),0)","v":86167.668334843765},{"$f":"IF(MOD(J11,Input!$G$38)=0,($D$27*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$38)=0,($D$27*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$38)=0,($D$27*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$38)=0,($D$27*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$38)=0,($D$27*(1+$B$2)^N11),0)","v":148497.34132527272},{"$f":"IF(MOD(O11,Input!$G$38)=0,($D$27*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$38)=0,($D$27*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$38)=0,($D$27*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$38)=0,($D$27*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$38)=0,($D$27*(1+$B$2)^S11),0)","v":255913.39311844375},{"$f":"IF(MOD(T11,Input!$G$38)=0,($D$27*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$38)=0,($D$27*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$38)=0,($D$27*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$38)=0,($D$27*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$38)=0,($D$27*(1+$B$2)^X11),0)","v":441029.2076134911},{"$f":"IF(MOD(Y11,Input!$G$38)=0,($D$27*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$38)=0,($D$27*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$38)=0,($D$27*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$38)=0,($D$27*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$38)=0,($D$27*(1+$B$2)^AC11),0)","v":760049.16975236498}]
["Water storage",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E39","v":55000},{"$f":"IF(MOD(E11,Input!$G$39)=0,($D$28*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$39)=0,($D$28*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$39)=0,($D$28*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$39)=0,($D$28*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$39)=0,($D$28*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$39)=0,($D$28*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$39)=0,($D$28*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$39)=0,($D$28*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$39)=0,($D$28*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$39)=0,($D$28*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$39)=0,($D$28*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$39)=0,($D$28*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$39)=0,($D$28*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$39)=0,($D$28*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$39)=0,($D$28*(1+$B$2)^S11),0)","v":0},{"$f":"IF(MOD(T11,Input!$G$39)=0,($D$28*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$39)=0,($D$28*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$39)=0,($D$28*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$39)=0,($D$28*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$39)=0,($D$28*(1+$B$2)^X11),0)","v":485132.12837484019},{"$f":"IF(MOD(Y11,Input!$G$39)=0,($D$28*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$39)=0,($D$28*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$39)=0,($D$28*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$39)=0,($D$28*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$39)=0,($D$28*(1+$B$2)^AC11),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E40","v":80000},{"$f":"IF(MOD(E11,Input!$G$40)=0,($D$29*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$40)=0,($D$29*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$40)=0,($D$29*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$40)=0,($D$29*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$40)=0,($D$29*(1+$B$2)^I11),0)","v":137868.26933575002},{"$f":"IF(MOD(J11,Input!$G$40)=0,($D$29*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$40)=0,($D$29*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$40)=0,($D$29*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$40)=0,($D$29*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$40)=0,($D$29*(1+$B$2)^N11),0)","v":237595.74612043635},{"$f":"IF(MOD(O11,Input!$G$40)=0,($D$29*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$40)=0,($D$29*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$40)=0,($D$29*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$40)=0,($D$29*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$40)=0,($D$29*(1+$B$2)^S11),0)","v":409461.42898951005},{"$f":"IF(MOD(T11,Input!$G$40)=0,($D$29*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$40)=0,($D$29*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$40)=0,($D$29*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$40)=0,($D$29*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$40)=0,($D$29*(1+$B$2)^X11),0)","v":705646.73218158574},{"$f":"IF(MOD(Y11,Input!$G$40)=0,($D$29*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$40)=0,($D$29*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$40)=0,($D$29*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$40)=0,($D$29*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$40)=0,($D$29*(1+$B$2)^AC11),0)","v":1216078.671603784}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E41","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E42","v":25000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E43","v":0}]
["Loan Repayment ",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(F11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(G11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(H11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(I11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(J11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(K11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(L11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(M11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(N11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":2717.3591644076764},{"$f":"IF(O11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC11<='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!E46","v":0},{"$f":"E34*(1+(1*$B$5))","v":0},{"$f":"F34*(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!E47:E48)","v":100},{"$f":"E35*(1+(1*$B$2))","v":111.5},124.32250000000001,138.61958749999999,154.56084006250001,172.33533666968751,192.15390038670157,214.25159893117225,238.89053280825706,266.36294408120665,296.99468265054543,331.14907115535817,369.23121433822433,411.6928039871201,459.0374764456389,511.82678623688736,570.6868666541294,636.31585631935422,709.49217979607999,791.0837804726292,882.05841522698154,983.49513297808437,1096.5970732705641,1222.705736696679,1363.3168964167971]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":0},{"$f":"$B$8*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D24:D32)","v":860000},{"$f":"E34+E35+E36+SUMIF(E24:E33,\"<1E+307\")","v":2817.3591644076764},2828.8591644076764,2841.6816644076766,2855.9787519076763,313075.52600990771,2889.6945010773638,431412.71092713892,{"$f":"L34+L35+L36+SUMIF(L24:L33,\"<1E+307\")","v":2931.6107633388488},2956.2496972159333,537574.15087947063,296.99468265054543,331.14907115535817,369.23121433822433,918486.64569526515,921747.25270284328,511.82678623688736,570.6868666541294,636.31585631935422,709.49217979607999,5601862.0204718085,1967872.3243713973,983.49513297808437,1096.5970732705641,1222.705736696679,2737540.3280049306]
[]
[]
["Cash Flow:",null,null,{"$f":"D14-D46","v":-860000},{"$f":"E14-E46","v":-645047.35916440771},{"$f":"F14-F46","v":-408329.21832881542},{"$f":"G14-G46","v":-147669.19999322307},139326.69125486934,145088.22224496165,492919.29044388467,447299.41848674603,868739.93059040746,1332593.0160468919,1308509.133836492,1873051.4346898189,2494043.5107082385,3177129.8270924333,3010444.2837555548,2915678.2436469365,3824845.7507143477,4824922.3310867054,5924998.0091932993,7135071.7103727087,2865071.2025960274,2362246.5421892684,3972815.4774173927,5744426.5537413359,7693182.2887415737,7100618.2455472723]
[]
[null,null,null,{"$f":"IF(D41>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E41>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(F41>0,\"Yes\",\"No\")","v":"No"},"No","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["Payback period against investment (years)",{"$f":"IF(AC41<0,\"no payback\",COUNTIF(D41:AC41,\"<0\"))","v":4},"years"]
[]
["System Life Cycle Costs (25 years)",{"$f":"IF($A$47=TRUE,AC47,NA())","v":14316420.887369622},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$47=TRUE,D47,NA())","v":860000},{"$f":"IF($A$47=TRUE,E47,NA())","v":862817.35916440771},{"$f":"IF($A$47=TRUE,F47,NA())","v":865646.21832881542},868487.89999322314,871343.87874513085,1184419.4047550387,1187309.099256116,1618721.810183255,1621653.4209465939,1624609.6706438097,2162183.8215232803,2162480.8162059309,2162811.9652770865,2163181.1964914249,3081667.8421866903,4003415.0948895337,4003926.9216757705,4004497.6085424246,4005133.924398744,4005843.4165785401,9607705.4370503481,11575577.761421746,11576561.256554725,11577657.853627995,11578880.559364691,14316420.887369622]
[true,null,null,{"$f":"D38","v":860000},{"$f":"SUM($D$38:E38)","v":862817.35916440771},{"$f":"SUM($D$38:F38)","v":865646.21832881542},{"$f":"SUM($D$38:G38)","v":868487.89999322314},{"$f":"SUM($D$38:H38)","v":871343.87874513085},{"$f":"SUM($D$38:I38)","v":1184419.4047550387},{"$f":"SUM($D$38:J38)","v":1187309.099256116},{"$f":"SUM($D$38:K38)","v":1618721.810183255},{"$f":"SUM($D$38:L38)","v":1621653.4209465939},{"$f":"SUM($D$38:M38)","v":1624609.6706438097},{"$f":"SUM($D$38:N38)","v":2162183.8215232803},{"$f":"SUM($D$38:O38)","v":2162480.8162059309},{"$f":"SUM($D$38:P38)","v":2162811.9652770865},{"$f":"SUM($D$38:Q38)","v":2163181.1964914249},{"$f":"SUM($D$38:R38)","v":3081667.8421866903},{"$f":"SUM($D$38:S38)","v":4003415.0948895337},{"$f":"SUM($D$38:T38)","v":4003926.9216757705},{"$f":"SUM($D$38:U38)","v":4004497.6085424246},{"$f":"SUM($D$38:V38)","v":4005133.924398744},{"$f":"SUM($D$38:W38)","v":4005843.4165785401},{"$f":"SUM($D$38:X38)","v":9607705.4370503481},{"$f":"SUM($D$38:Y38)","v":11575577.761421746},{"$f":"SUM($D$38:Z38)","v":11576561.256554725},{"$f":"SUM($D$38:AA38)","v":11577657.853627995},{"$f":"SUM($D$38:AB38)","v":11578880.559364691},{"$f":"SUM($D$38:AC38)","v":14316420.887369622}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$f":"D38/($B$9*365)","v":90.62170706006323},{"$f":"E38/($B$9*365)","v":0.29687662427899647},0.29808842617572989,0.29943958529058762,0.30094612770365398,32.990044890401236,0.30449889368570748,45.459716641426652,0.30891578117374591,0.3115120861133755,56.646380493094902,3.1295540848318801E-2,3.4894528045875464E-2,3.8907398771151139E-2,96.784683424158601,97.128266881226907,5.3933275683549775E-2,6.0135602387157996E-2,6.7051196661681162E-2,7.4762084277774504E-2,590.29104536056991,207.36273175673313,0.10363489283225336,0.1155529055079625,0.12884148964137818,288.46578798787465]
["Average water cost over 25 years",{"$f":"AVERAGE(D48:AC48)","v":58.022294266716472},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$nulls":5},{"$f":"AVERAGE(D48:I48)","v":20.801183785652238},{"$nulls":4},{"$f":"AVERAGE(D48:N48)","v":20.712556964491618}]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B51,E41:AC41)+D41","v":4106223.4764130078}]
["IRR",null,{"$f":"IRR(D41:AC41)","v":0.2741154015996452}]
[]
[]
[]
[]
[]
[]
[{"$f":"Input!D60","v":"Grid powered irrigation system"}]
[]
[]
[{"$f":"Input!C64","v":"Inverter (if pump is DC)"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E64","v":0},{"$f":"IF(MOD(E11,Input!$G$64)=0,($D$62*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$64)=0,($D$62*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$64)=0,($D$62*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$64)=0,($D$62*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$64)=0,($D$62*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$64)=0,($D$62*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$64)=0,($D$62*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$64)=0,($D$62*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$64)=0,($D$62*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$64)=0,($D$62*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$64)=0,($D$62*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$64)=0,($D$62*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$64)=0,($D$62*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$64)=0,($D$62*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$64)=0,($D$62*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$64)=0,($D$62*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$64)=0,($D$62*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$64)=0,($D$62*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$64)=0,($D$62*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$64)=0,($D$62*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$64)=0,($D$62*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$64)=0,($D$62*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$64)=0,($D$62*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$64)=0,($D$62*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$64)=0,($D$62*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C65","v":"Control unit"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E65","v":0},{"$f":"IF(MOD(E11,Input!$G$65)=0,($D$63*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$65)=0,($D$63*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$65)=0,($D$63*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$65)=0,($D$63*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$65)=0,($D$63*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$65)=0,($D$63*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$65)=0,($D$63*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$65)=0,($D$63*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$65)=0,($D$63*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$65)=0,($D$63*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$65)=0,($D$63*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$65)=0,($D$63*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$65)=0,($D$63*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$65)=0,($D$63*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$65)=0,($D$63*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$65)=0,($D$63*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$65)=0,($D$63*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$65)=0,($D$63*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$65)=0,($D$63*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$65)=0,($D$63*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$65)=0,($D$63*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$65)=0,($D$63*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$65)=0,($D$63*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$65)=0,($D$63*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$65)=0,($D$63*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C66","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E66","v":150000},{"$f":"IF(MOD(E11,Input!$G$66)=0,($D$64*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$66)=0,($D$64*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$66)=0,($D$64*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$66)=0,($D$64*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$66)=0,($D$64*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$66)=0,($D$64*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$66)=0,($D$64*(1+$B$2)^K11),0)","v":321377.39839675842},{"$f":"IF(MOD(L11,Input!$G$66)=0,($D$64*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$66)=0,($D$64*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$66)=0,($D$64*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$66)=0,($D$64*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$66)=0,($D$64*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$66)=0,($D$64*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$66)=0,($D$64*(1+$B$2)^R11),0)","v":688556.21466845856},{"$f":"IF(MOD(S11,Input!$G$66)=0,($D$64*(1+$B$2)^S11),0)","v":0},{"$f":"IF(MOD(T11,Input!$G$66)=0,($D$64*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$66)=0,($D$64*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$66)=0,($D$64*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$66)=0,($D$64*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$66)=0,($D$64*(1+$B$2)^X11),0)","v":0},{"$f":"IF(MOD(Y11,Input!$G$66)=0,($D$64*(1+$B$2)^Y11),0)","v":1475242.6994671277},{"$f":"IF(MOD(Z11,Input!$G$66)=0,($D$64*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$66)=0,($D$64*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$66)=0,($D$64*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$66)=0,($D$64*(1+$B$2)^AC11),0)","v":0}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E67","v":50000},{"$f":"IF(MOD(E11,Input!$G$67)=0,($D$65*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$67)=0,($D$65*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$67)=0,($D$65*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$67)=0,($D$65*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$67)=0,($D$65*(1+$B$2)^I11),0)","v":86167.668334843765},{"$f":"IF(MOD(J11,Input!$G$67)=0,($D$65*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$67)=0,($D$65*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$67)=0,($D$65*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$67)=0,($D$65*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$67)=0,($D$65*(1+$B$2)^N11),0)","v":148497.34132527272},{"$f":"IF(MOD(O11,Input!$G$67)=0,($D$65*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$67)=0,($D$65*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$67)=0,($D$65*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$67)=0,($D$65*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$67)=0,($D$65*(1+$B$2)^S11),0)","v":255913.39311844375},{"$f":"IF(MOD(T11,Input!$G$67)=0,($D$65*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$67)=0,($D$65*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$67)=0,($D$65*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$67)=0,($D$65*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$67)=0,($D$65*(1+$B$2)^X11),0)","v":441029.2076134911},{"$f":"IF(MOD(Y11,Input!$G$67)=0,($D$65*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$67)=0,($D$65*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$67)=0,($D$65*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$67)=0,($D$65*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$67)=0,($D$65*(1+$B$2)^AC11),0)","v":760049.16975236498}]
[{"$f":"Input!C68","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E68","v":55000},{"$f":"IF(MOD(E11,Input!$G$68)=0,($D$66*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$68)=0,($D$66*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$68)=0,($D$66*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$68)=0,($D$66*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$68)=0,($D$66*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$68)=0,($D$66*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$68)=0,($D$66*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$68)=0,($D$66*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$68)=0,($D$66*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$68)=0,($D$66*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$68)=0,($D$66*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$68)=0,($D$66*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$68)=0,($D$66*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$68)=0,($D$66*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$68)=0,($D$66*(1+$B$2)^S11),0)","v":0},{"$f":"IF(MOD(T11,Input!$G$68)=0,($D$66*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$68)=0,($D$66*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$68)=0,($D$66*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$68)=0,($D$66*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$68)=0,($D$66*(1+$B$2)^X11),0)","v":485132.12837484019},{"$f":"IF(MOD(Y11,Input!$G$68)=0,($D$66*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$68)=0,($D$66*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$68)=0,($D$66*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$68)=0,($D$66*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$68)=0,($D$66*(1+$B$2)^AC11),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E69","v":80000},{"$f":"IF(MOD(E11,Input!$G$69)=0,($D$67*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$69)=0,($D$67*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$69)=0,($D$67*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$69)=0,($D$67*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$69)=0,($D$67*(1+$B$2)^I11),0)","v":137868.26933575002},{"$f":"IF(MOD(J11,Input!$G$69)=0,($D$67*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$69)=0,($D$67*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$69)=0,($D$67*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$69)=0,($D$67*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$69)=0,($D$67*(1+$B$2)^N11),0)","v":237595.74612043635},{"$f":"IF(MOD(O11,Input!$G$69)=0,($D$67*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$69)=0,($D$67*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$69)=0,($D$67*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$69)=0,($D$67*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$69)=0,($D$67*(1+$B$2)^S11),0)","v":409461.42898951005},{"$f":"IF(MOD(T11,Input!$G$69)=0,($D$67*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$69)=0,($D$67*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$69)=0,($D$67*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$69)=0,($D$67*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$69)=0,($D$67*(1+$B$2)^X11),0)","v":705646.73218158574},{"$f":"IF(MOD(Y11,Input!$G$69)=0,($D$67*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$69)=0,($D$67*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$69)=0,($D$67*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$69)=0,($D$67*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$69)=0,($D$67*(1+$B$2)^AC11),0)","v":1216078.671603784}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E70","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E71","v":15000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E72","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC11<='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!E77","v":13474.5},{"$f":"E72*(1+(1*$B$6))","v":14552.460000000001},{"$f":"F72*(1+(1*$B$6))","v":15716.656800000002},{"$f":"G72*(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!E78:E79)","v":5000},{"$f":"E73*(1+(1*$B$2))","v":5575},6216.125,6930.9793749999999,7728.0420031249996,8616.7668334843747,9607.6950193350785,10712.579946558613,11944.526640412854,13318.147204060333,14849.734132527272,16557.453557767909,18461.560716911219,20584.64019935601,22951.873822281952,25591.339311844375,28534.343332706478,31815.792815967721,35474.608989804008,39554.189023631472,44102.920761349094,49174.756648904236,54829.853663528222,61135.286834833969,68165.844820839877]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":0},{"$f":"$B$8*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D62:D70)","v":350000},{"$f":"E72+E73+E74+SUMIF(E62:E71,\"<1E+307\")","v":18474.5},{"$f":"F72+F73+F74+SUMIF(F62:F71,\"<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":"D14-D84","v":-350000},{"$f":"E14-E84","v":-150704.5},68715.039999999979,310283.95820000005,576230.85948100011,644972.02831576148,967277.56301143579,1000702.9705008338,1391269.5883116059,1821194.0377064501,1908337.4838778328,2429236.6104055308,3002584.7122715255,3633647.6159140705,3639662.2935064393,3738739.5946803689,4580084.1964929085,5506034.2562516071,6525074.5641191397,7646538.7837467734,7248886.1253272425,7131784.1020286065,8626333.3833432235,10270956.539287522,12080684.656297084,12095923.015086781]
[]
[null,null,null,{"$f":"IF(D79>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E79>0,\"Yes\",\"No\")","v":"No"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["Payback period against investment (years)",{"$f":"IF(AC79<0,\"no payback\",COUNTIF(D79:AC79,\"<0\"))","v":2},"years"]
[]
["System Life Cycle Costs",{"$f":"IF($A$85=TRUE,AC85,NA())","v":9321116.1178301126},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$85=TRUE,D85,NA())","v":350000},368474.5,388601.96,410534.74180000002,434439.71051900001,684535.59868423885,712950.82668856485,1065318.2581691672,1099123.7632253955,1136008.6489842515,1562355.4714819395,1606295.640490219,1654270.7637137992,1706663.4076697878,2452449.8324358058,3180353.7438561013,3248688.4758972102,3323385.6833775225,3405057.3694729046,3494376.3432044759,5223890.514319133,6806040.2015824076,6923043.3506288929,7051127.868081809,7191378.1918091821,9321116.1178301126]
[true,null,null,{"$f":"D76","v":350000},{"$f":"SUM($D$76:E76)","v":368474.5},{"$f":"SUM($D$76:F76)","v":388601.96},{"$f":"SUM($D$76:G76)","v":410534.74180000002},{"$f":"SUM($D$76:H76)","v":434439.71051900001},{"$f":"SUM($D$76:I76)","v":684535.59868423885},{"$f":"SUM($D$76:J76)","v":712950.82668856485},{"$f":"SUM($D$76:K76)","v":1065318.2581691672},{"$f":"SUM($D$76:L76)","v":1099123.7632253955},{"$f":"SUM($D$76:M76)","v":1136008.6489842515},{"$f":"SUM($D$76:N76)","v":1562355.4714819395},{"$f":"SUM($D$76:O76)","v":1606295.640490219},{"$f":"SUM($D$76:P76)","v":1654270.7637137992},{"$f":"SUM($D$76:Q76)","v":1706663.4076697878},{"$f":"SUM($D$76:R76)","v":2452449.8324358058},{"$f":"SUM($D$76:S76)","v":3180353.7438561013},{"$f":"SUM($D$76:T76)","v":3248688.4758972102},{"$f":"SUM($D$76:U76)","v":3323385.6833775225},{"$f":"SUM($D$76:V76)","v":3405057.3694729046},{"$f":"SUM($D$76:W76)","v":3494376.3432044759},{"$f":"SUM($D$76:X76)","v":5223890.514319133},{"$f":"SUM($D$76:Y76)","v":6806040.2015824076},{"$f":"SUM($D$76:Z76)","v":6923043.3506288929},{"$f":"SUM($D$76:AA76)","v":7051127.868081809},{"$f":"SUM($D$76:AB76)","v":7191378.1918091821},{"$f":"SUM($D$76:AC76)","v":9321116.1178301126}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$f":"D76/($B$9*365)","v":36.880927291886195},{"$f":"E76/($B$9*365)","v":1.9467334035827186},2.1209125395152792,2.3111466596417287,2.5189640378292943,26.353623621205355,2.9942284514569,37.130393201327969,3.5622239258407027,3.8867108281197131,44.92590331903984,4.6301547953929871,5.0553343755089859,5.5208265496299864,78.586556877346482,76.702203521632839,7.2007093826247619,7.8711493656809557,8.6060786191129584,9.4119045027999366,182.24596112904715,166.71756451667801,12.32909895115759,13.496787929706642,14.778748548722108,224.41917028671554]
["Average water cost over 25 years",{"$f":"AVERAGE(D86:AC86)","v":37.777077562738562},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$nulls":5},{"$f":"AVERAGE(D86:I86)","v":12.022051258943428},{"$nulls":4},{"$f":"AVERAGE(D86:N86)","v":14.966524298131429}]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B89,E79:AC79)+D79","v":8619070.2828027401}]
["IRR",null,{"$f":"IRR(D79:AC79)","v":0.61708715111524892}]
[]
[]
[]
[]
[]
[]
[{"$nulls":13},"PV",null,"Diesel"]
[{"$nulls":11},"Anuties of Investment",null,{"$f":"C51","v":4106223.4764130078},null,{"$f":"C89","v":8619070.2828027401}]
[]
[{"$nulls":11},"Year",null,"Annuity","NPV","Annuity","NPV"]
[{"$nulls":11},0]
[{"$nulls":11},1,null,{"$f":"PMT($B$51,$L$121,$C$51,0,0)*-1","v":692584.52806906344},{"$f":"N102*(1.05^-L102)","v":659604.31244672707},{"$f":"PMT($B$89,$L$121,$C$89,0,0)*-1","v":1453753.006503101},{"$f":"P102*(1.06^-L102)","v":1371465.1004746235}]
[{"$nulls":11},{"$f":"L102+1","v":2},null,{"$f":"PMT($B$51,$L$121,$C$51,0,0)*-1","v":692584.52806906344},{"$f":"N103*(1.06^-L103)","v":616397.76439040888},{"$f":"PMT($B$89,$L$121,$C$89,0,0)*-1","v":1453753.006503101},{"$f":"P103*(1.06^-L103)","v":1293835.000447758}]
[{"$nulls":11},3,null,692584.52806906344,581507.32489661197,1453753.006503101,1220599.0570261865]
[{"$nulls":11},4,null,692584.52806906344,548591.8159402,1453753.006503101,1151508.5443643271]
[{"$nulls":11},5,null,692584.52806906344,517539.44900018862,1453753.006503101,1086328.8154380443]
[{"$nulls":11},6,null,692584.52806906344,488244.76320772507,1453753.006503101,1024838.5051302302]
[{"$nulls":11},7,null,692584.52806906344,460608.26717709907,1453753.006503101,966828.77842474543]
[{"$nulls":11},8,null,692584.52806906344,434536.10111047089,1453753.006503101,912102.62115542032]
[{"$nulls":11},9,null,692584.52806906344,409939.71802874608,1453753.006503101,860474.17090133985]
[{"$nulls":11},10,null,692584.52806906344,386735.58304598683,1453753.006503101,811768.08575598092]
[{"$nulls":11},11,null,692584.52806906344,364844.88966602529,1453753.006503101,765818.94882639707]
[{"$nulls":11},12,null,692584.52806906344,344193.29213775968,1453753.006503101,722470.70643999719]
[{"$nulls":11},13,null,692584.52806906344,324710.65296015062,1453753.006503101,681576.13815094065]
[{"$nulls":11},14,null,692584.52806906344,306330.80467938742,1453753.006503101,642996.35674617044]
[{"$nulls":11},15,null,692584.52806906344,288991.32516923331,1453753.006503101,606600.33655299083]
[{"$nulls":11},16,null,692584.52806906344,272633.32563135226,1453753.006503101,572264.46844621794]
[{"$nulls":11},17,null,692584.52806906344,257201.2505956153,1453753.006503101,539872.14004360174]
[{"$nulls":11},18,null,692584.52806906344,242642.68924114652,1453753.006503101,509313.33966377523]
[{"$nulls":11},19,null,692584.52806906344,228908.19739730799,1453753.006503101,480484.28270167467]
[{"$nulls":11},20,null,692584.52806906344,215951.12962010191,1453753.006503101,453287.05915252335]
[]
[{"$nulls":11},"Total",null,null,{"$f":"SUM(O102:O121)","v":7950112.6563422447},null,{"$f":"SUM(Q102:Q121)","v":16674432.455842944}]
[]
[]
[]
[{"$f":"Input!D92","v":"Diesel powered irrigation system"}]
[]
[{"$f":"Input!C96","v":"Generator"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E96","v":150000},{"$f":"IF(MOD(E11,Input!$G$96)=0,($D$129*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$96)=0,($D$129*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$96)=0,($D$129*(1+$B$2)^G11),0)","v":207929.38125000001},{"$f":"IF(MOD(H11,Input!$G$96)=0,($D$129*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$96)=0,($D$129*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$96)=0,($D$129*(1+$B$2)^J11),0)","v":288230.85058005241},{"$f":"IF(MOD(K11,Input!$G$96)=0,($D$129*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$96)=0,($D$129*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$96)=0,($D$129*(1+$B$2)^M11),0)","v":399544.41612180998},{"$f":"IF(MOD(N11,Input!$G$96)=0,($D$129*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$96)=0,($D$129*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$96)=0,($D$129*(1+$B$2)^P11),0)","v":553846.82150733657},{"$f":"IF(MOD(Q11,Input!$G$96)=0,($D$129*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$96)=0,($D$129*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$96)=0,($D$129*(1+$B$2)^S11),0)","v":767740.17935533135},{"$f":"IF(MOD(T11,Input!$G$96)=0,($D$129*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$96)=0,($D$129*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$96)=0,($D$129*(1+$B$2)^V11),0)","v":1064238.2696941206},{"$f":"IF(MOD(W11,Input!$G$96)=0,($D$129*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$96)=0,($D$129*(1+$B$2)^X11),0)","v":0},{"$f":"IF(MOD(Y11,Input!$G$96)=0,($D$129*(1+$B$2)^Y11),0)","v":1475242.6994671277},{"$f":"IF(MOD(Z11,Input!$G$96)=0,($D$129*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$96)=0,($D$129*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$96)=0,($D$129*(1+$B$2)^AB11),0)","v":2044975.3446251974},{"$f":"IF(MOD(AC11,Input!$G$96)=0,($D$129*(1+$B$2)^AC11),0)","v":0}]
[{"$f":"Input!C97","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E97","v":150000},{"$f":"IF(MOD(E11,Input!$G$97)=0,($D$130*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$97)=0,($D$130*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$97)=0,($D$130*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$97)=0,($D$130*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$97)=0,($D$130*(1+$B$2)^I11),0)","v":258503.0050045313},{"$f":"IF(MOD(J11,Input!$G$97)=0,($D$130*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$97)=0,($D$130*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$97)=0,($D$130*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$97)=0,($D$130*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$97)=0,($D$130*(1+$B$2)^N11),0)","v":445492.02397581819},{"$f":"IF(MOD(O11,Input!$G$97)=0,($D$130*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$97)=0,($D$130*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$97)=0,($D$130*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$97)=0,($D$130*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$97)=0,($D$130*(1+$B$2)^S11),0)","v":767740.17935533135},{"$f":"IF(MOD(T11,Input!$G$97)=0,($D$130*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$97)=0,($D$130*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$97)=0,($D$130*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$97)=0,($D$130*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$97)=0,($D$130*(1+$B$2)^X11),0)","v":1323087.6228404732},{"$f":"IF(MOD(Y11,Input!$G$97)=0,($D$130*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$97)=0,($D$130*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$97)=0,($D$130*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$97)=0,($D$130*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$97)=0,($D$130*(1+$B$2)^AC11),0)","v":2280147.5092570949}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E98","v":50000},{"$f":"IF(MOD(E11,Input!$G$98)=0,($D$131*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$98)=0,($D$131*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$98)=0,($D$131*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$98)=0,($D$131*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$98)=0,($D$131*(1+$B$2)^I11),0)","v":86167.668334843765},{"$f":"IF(MOD(J11,Input!$G$98)=0,($D$131*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$98)=0,($D$131*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$98)=0,($D$131*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$98)=0,($D$131*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$98)=0,($D$131*(1+$B$2)^N11),0)","v":148497.34132527272},{"$f":"IF(MOD(O11,Input!$G$98)=0,($D$131*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$98)=0,($D$131*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$98)=0,($D$131*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$98)=0,($D$131*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$98)=0,($D$131*(1+$B$2)^S11),0)","v":255913.39311844375},{"$f":"IF(MOD(T11,Input!$G$98)=0,($D$131*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$98)=0,($D$131*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$98)=0,($D$131*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$98)=0,($D$131*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$98)=0,($D$131*(1+$B$2)^X11),0)","v":441029.2076134911},{"$f":"IF(MOD(Y11,Input!$G$98)=0,($D$131*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$98)=0,($D$131*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$98)=0,($D$131*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$98)=0,($D$131*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$98)=0,($D$131*(1+$B$2)^AC11),0)","v":760049.16975236498}]
[{"$f":"Input!C99","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E99","v":55000},{"$f":"IF(MOD(E11,Input!$G$99)=0,($D$132*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$99)=0,($D$132*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$99)=0,($D$132*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$99)=0,($D$132*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$99)=0,($D$132*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$99)=0,($D$132*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$99)=0,($D$132*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$99)=0,($D$132*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$99)=0,($D$132*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$99)=0,($D$132*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$99)=0,($D$132*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$99)=0,($D$132*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$99)=0,($D$132*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$99)=0,($D$132*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$99)=0,($D$132*(1+$B$2)^S11),0)","v":0},{"$f":"IF(MOD(T11,Input!$G$99)=0,($D$132*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$99)=0,($D$132*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$99)=0,($D$132*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$99)=0,($D$132*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$99)=0,($D$132*(1+$B$2)^X11),0)","v":485132.12837484019},{"$f":"IF(MOD(Y11,Input!$G$99)=0,($D$132*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$99)=0,($D$132*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$99)=0,($D$132*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$99)=0,($D$132*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$99)=0,($D$132*(1+$B$2)^AC11),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E100","v":80000},{"$f":"IF(MOD(E11,Input!$G$100)=0,($D$133*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$100)=0,($D$133*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$100)=0,($D$133*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$100)=0,($D$133*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$100)=0,($D$133*(1+$B$2)^I11),0)","v":137868.26933575002},{"$f":"IF(MOD(J11,Input!$G$100)=0,($D$133*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$100)=0,($D$133*(1+$B$2)^K11),0)","v":0},{"$f":"IF(MOD(L11,Input!$G$100)=0,($D$133*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$100)=0,($D$133*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$100)=0,($D$133*(1+$B$2)^N11),0)","v":237595.74612043635},{"$f":"IF(MOD(O11,Input!$G$100)=0,($D$133*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$100)=0,($D$133*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$100)=0,($D$133*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$100)=0,($D$133*(1+$B$2)^R11),0)","v":0},{"$f":"IF(MOD(S11,Input!$G$100)=0,($D$133*(1+$B$2)^S11),0)","v":409461.42898951005},{"$f":"IF(MOD(T11,Input!$G$100)=0,($D$133*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$100)=0,($D$133*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$100)=0,($D$133*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$100)=0,($D$133*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$100)=0,($D$133*(1+$B$2)^X11),0)","v":705646.73218158574},{"$f":"IF(MOD(Y11,Input!$G$100)=0,($D$133*(1+$B$2)^Y11),0)","v":0},{"$f":"IF(MOD(Z11,Input!$G$100)=0,($D$133*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$100)=0,($D$133*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$100)=0,($D$133*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$100)=0,($D$133*(1+$B$2)^AC11),0)","v":1216078.671603784}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E101","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E102","v":25000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E103","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC11<='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!E108","v":68466.666666666657},{"$f":"E138*(1+(1*$B$5))","v":71205.333333333328},{"$f":"F138*(1+(1*$B$5))","v":74053.546666666662},77015.688533333334,80096.316074666669,83300.168717653345,86632.175466359477,90097.462485013864,93701.360984414423,97449.415423790997,101347.39204074263,105401.28772237235,109617.33923126725,114002.03280051795,118562.11411253866,123304.59867704021,128236.78262412183,133366.2539290867,138700.90408625017,144248.94024970019,150018.89785968821,156019.65377407573,162260.43992503878,168750.85752204034,175500.89182292196]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"SUM(Input!E109:E110)","v":30000},{"$f":"E139*(1+(1*$B$2))","v":33450},{"$f":"F139*(1+(1*$B$2))","v":37296.75},{"$f":"G139*(1+(1*$B$2))","v":41585.876250000001},{"$f":"H139*(1+(1*$B$2))","v":46368.252018749998},{"$f":"I139*(1+(1*$B$2))","v":51700.601000906245},{"$f":"J139*(1+(1*$B$2))","v":57646.170116010464},{"$f":"K139*(1+(1*$B$2))","v":64275.479679351665},{"$f":"L139*(1+(1*$B$2))","v":71667.159842477107},{"$f":"M139*(1+(1*$B$2))","v":79908.883224361969},{"$f":"N139*(1+(1*$B$2))","v":89098.404795163588},{"$f":"O139*(1+(1*$B$2))","v":99344.721346607403},{"$f":"P139*(1+(1*$B$2))","v":110769.36430146726},{"$f":"Q139*(1+(1*$B$2))","v":123507.841196136},{"$f":"R139*(1+(1*$B$2))","v":137711.24293369162},{"$f":"S139*(1+(1*$B$2))","v":153548.03587106615},{"$f":"T139*(1+(1*$B$2))","v":171206.05999623876},{"$f":"U139*(1+(1*$B$2))","v":190894.75689580623},{"$f":"V139*(1+(1*$B$2))","v":212847.65393882396},{"$f":"W139*(1+(1*$B$2))","v":237325.1341417887},{"$f":"X139*(1+(1*$B$2))","v":264617.52456809441},{"$f":"Y139*(1+(1*$B$2))","v":295048.53989342524},{"$f":"Z139*(1+(1*$B$2))","v":328979.12198116916},{"$f":"AA139*(1+(1*$B$2))","v":366811.72100900358},{"$f":"AB139*(1+(1*$B$2))","v":408995.06892503897}]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":0},{"$f":"$B$8*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D129:D136)","v":510000},{"$f":"E138+E139+E140+SUMIF(E129:E137,\"<1E+307\")","v":98466.666666666657},{"$f":"F138+F139+F140+SUMIF(F129:F137,\"<1E+307\")","v":104655.33333333333},319279.67791666667,118601.56478333334,609003.51076854172,423231.62029861199,144278.34558236995,154372.94216436552,564912.93694870151,1008943.4100696802,190445.79683590622,758592.83057631634,220386.70353273451,237509.87399665394,2457128.5378648466,276852.63454810635,299442.84262036061,1388499.2805190135,351548.55802507413,3336469.7654018793,1889879.1218949102,451068.19366750098,491239.56190620793,2580537.9231562414,4840771.3113612048]
[]
[]
["Cash Flow:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"D14-D150","v":-510000},{"$f":"E14-E150","v":-390696.66666666663},{"$f":"F14-F150","v":-255805},{"$f":"G14-G150","v":-311582.97791666666},-140332.67269999988,-430499.12646854157,-503009.98406715319,-261495.49067952298,8503.6900231116451,-89599.91177188931,-585053.05317249894,-210659.55447242782,-347929.1599591691,115139.68410662934,629430.9124683626,-1000716.4128022594,-367889.71349671762,333314.71112193353,45527.424565833062,904762.0598999653,-1099846.1928067878,-1524677.6507370602,-364193.41404345818,917274.69744754769,286715.21502824128,-2409079.8115223348]
[]
[null,null,null,{"$f":"IF(D145>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E145>0,\"Yes\",\"No\")","v":"No"},"No","No","No","No","No","No","Yes","No","No","No","No","Yes","Yes","No","No","Yes",{"$f":"IF(V145>0,\"Yes\",\"No\")","v":"Yes"},"Yes","No","No","No","Yes","Yes","No"]
["Payback period against investment (years)",{"$f":"IF(AC145<0,\"no payback\",COUNTIF(D145:AC145,\"<0\"))","v":"no payback"},"years"]
[]
["System Life Cycle Costs",{"$f":"IF($A$151=TRUE,AC151,NA())","v":23826118.944439229},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$151=TRUE,D151,NA())","v":510000},{"$f":"IF($A$151=TRUE,E151,NA())","v":608466.66666666663},713122,1032401.6779166667,1151003.2427000001,1760006.7534685419,2183238.3737671538,2327516.719349524,2481889.6615138897,3046802.5984625909,4055746.0085322713,4246191.8053681776,5004784.635944494,5225171.3394772289,5462681.2134738825,7919809.7513387296,8196662.3858868359,8496105.2285071965,9884604.5090262108,10236153.067051284,13572622.832453163,15462501.954348074,15913570.148015575,16404809.709921783,18985347.633078024,{"$f":"IF($A$151=TRUE,AC151,NA())","v":23826118.944439229}]
[true,null,null,{"$f":"D142","v":510000},{"$f":"SUM($D$142:E142)","v":608466.66666666663},{"$f":"SUM($D$142:F142)","v":713122},{"$f":"SUM($D$142:G142)","v":1032401.6779166667},{"$f":"SUM($D$142:H142)","v":1151003.2427000001},{"$f":"SUM($D$142:I142)","v":1760006.7534685419},{"$f":"SUM($D$142:J142)","v":2183238.3737671538},{"$f":"SUM($D$142:K142)","v":2327516.719349524},{"$f":"SUM($D$142:L142)","v":2481889.6615138897},{"$f":"SUM($D$142:M142)","v":3046802.5984625909},{"$f":"SUM($D$142:N142)","v":4055746.0085322713},{"$f":"SUM($D$142:O142)","v":4246191.8053681776},{"$f":"SUM($D$142:P142)","v":5004784.635944494},{"$f":"SUM($D$142:Q142)","v":5225171.3394772289},{"$f":"SUM($D$142:R142)","v":5462681.2134738825},{"$f":"SUM($D$142:S142)","v":7919809.7513387296},{"$f":"SUM($D$142:T142)","v":8196662.3858868359},{"$f":"SUM($D$142:U142)","v":8496105.2285071965},{"$f":"SUM($D$142:V142)","v":9884604.5090262108},{"$f":"SUM($D$142:W142)","v":10236153.067051284},{"$f":"SUM($D$142:X142)","v":13572622.832453163},{"$f":"SUM($D$142:Y142)","v":15462501.954348074},{"$f":"SUM($D$142:Z142)","v":15913570.148015575},{"$f":"SUM($D$142:AA142)","v":16404809.709921783},{"$f":"SUM($D$142:AB142)","v":18985347.633078024},{"$f":"SUM($D$142:AC142)","v":23826118.944439229}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$f":"D142/($B$9*365)","v":53.740779768177028},{"$f":"E142/($B$9*365)","v":10.375834211450648},11.027959255356516,33.643801677204074,12.497530535651563,64.173183431880048,44.59764175960084,15.203197637762903,16.266906445138623,59.527179868145573,106.31648156687883,20.068050246143965,79.936020081803619,23.223045683112172,25.027383982787558,258.91765414803444,29.173091100959574,31.55351344787783,146.31183145616581,37.044105165971985,351.57742522675233,199.14426995731404,47.530895012381556,51.763915901602523,271.92180433680102,510.09181363131768]
["Average water cost over 25 years",{"$f":"AVERAGE(D152:AC152)","v":96.563665982164338},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"KES /m3"},{"$nulls":5},{"$f":"AVERAGE(D152:I152)","v":30.909848146619979},{"$nulls":4},{"$f":"AVERAGE(D152:N152)","v":38.851863287022425}]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B155,E145:AC145)+D145","v":-2192816.4230000097}]
["IRR",null,{"$f":"IRR(D145:AC145)","v":{"$error":"#NUM!"}}]
{"$rows_empty":24}
[{"$nulls":5},"Diagramms (Output) - Number:"]
[]
[]
[]
[{"$nulls":4},{"$f":"Output!B25","v":"Net Present Value (NPV) over 25 years"},null,null,{"$f":"Output!B23","v":"Internal Rate of Return (IRR 25 Years)"},null,null,{"$f":"Output!B29","v":"System Life Cycle Costs (25 years)"},null,null,{"$f":"Output!B31","v":"Years for Payback"},null,null,null,"Accumulated cash flow",null,null,"Water cost","5 years","10 years","25 years"]
[]
[{"$nulls":4},{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"C51","v":4106223.4764130078},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"C52","v":0.2741154015996452},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"B46","v":14316420.887369622},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"B44","v":4},null,null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"AC41","v":7100618.2455472723},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"IF($A$47=TRUE,I49,NA())","v":20.801183785652238},{"$f":"IF($A$47=TRUE,N49,NA())","v":20.712556964491618},{"$f":"IF($A$47=TRUE,B49,NA())","v":58.022294266716472}]
[{"$nulls":4},{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"C89","v":8619070.2828027401},null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"C90","v":0.61708715111524892},null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"B84","v":9321116.1178301126},null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"B82","v":2},null,null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"AC79","v":12095923.015086781},null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"IF($A$85=TRUE,I87,NA())","v":12.022051258943428},{"$f":"IF($A$85=TRUE,N87,NA())","v":14.966524298131429},{"$f":"IF($A$85=TRUE,B87,NA())","v":37.777077562738562}]
[{"$nulls":4},{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"C155","v":-2192816.4230000097},null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"C156","v":{"$error":"#NUM!"}},null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"B150","v":23826118.944439229},null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"B148","v":"no payback"},null,null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"AC145","v":-2409079.8115223348},null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"IF($A$151=TRUE,I153,NA())","v":30.909848146619979},{"$f":"IF($A$151=TRUE,N153,NA())","v":38.851863287022425},{"$f":"IF($A$151=TRUE,B153,NA())","v":96.563665982164338}]
[{"$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},{"$f":"\"Comparative accumulated income and system costs over first 10 years in \" & E190","v":"Comparative accumulated income and system costs over first 10 years in  KES"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated income and system costs over first 25 years in \" & E190","v":"Comparative accumulated income and system costs over first 25 years in  KES"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated cash flow over first 10 years in \" & E190","v":"Comparative accumulated cash flow over first 10 years in  KES"}]
[{"$nulls":4},{"$f":"\"Average annual water cost in \" & E190 &\" /m³\"","v":"Average annual water cost in  KES /m³"}]
[{"$nulls":9},"Connections:"]
[{"$nulls":4},{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$nulls":4},{"$f":"Input!E8 & \"/kWh\"","v":"KES/kWh"}]
[{"$nulls":4},{"$f":"Input!D60","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!D30","v":"Solar powered irrigation system"}]
["Bank:",{"$f":"Input!E56","v":"AgriBank"}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E53","v":20000},null,null,"Scheduled Payment",{"$f":"IF(Values_Entered,-PMT(Interest_Rate/Num_Pmt_Per_Year,Loan_Years*Num_Pmt_Per_Year,Loan_Amount),\"0\")","v":2717.3591644076764}]
[null,null,"Annual Interest Rate",{"$f":"Input!E54","v":0.06},null,null,"Scheduled Number of Payments",{"$f":"IF(Values_Entered,Loan_Years*Num_Pmt_Per_Year,\"\")","v":10}]
[null,null,"Loan Period in Years",{"$f":"Input!E55","v":10},null,null,"Actual Number of Payments",{"$f":"IF(Values_Entered,Number_of_Payments,\"\")","v":10}]
[null,null,"Number of Payments Per Year",1,null,null,"Total Early Payments",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Extra_Pay),\"\")","v":0}]
[null,null,"Start Date of Loan","2017-01-01",null,null,"Total Interest",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Int),\"\")","v":7173.5916440767623}]
[null,null,"Optional Extra Payments",0]
[]
[]
["PmtNo.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[]
[{"$f":"IF(Values_Entered,1,\"\")","v":1},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":"2018-01-01"},{"$f":"IF(Values_Entered,Loan_Amount,\"\")","v":20000},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},{"$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":0},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":2717.3591644076764},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":1517.3591644076764},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*(Interest_Rate/Num_Pmt_Per_Year),\"\")","v":1200},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":18482.640835592323},{"$f":"SUM($H$14:$H14)","v":1200}]
[{"$f":"IF(Values_Entered,A14+1,\"\")","v":2},"2019-01-01",{"$f":"IF(Pay_Num<>\"\",I14,\"\")","v":18482.640835592323},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,2717.3591644076764,{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":1608.4007142721371},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":1108.9584501355394},16874.240121320185,{"$f":"SUM($H$14:$H15)","v":2308.9584501355394}]
[{"$f":"IF(Values_Entered,A15+1,\"\")","v":3},"2020-01-01",16874.240121320185,{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,2717.3591644076764,1704.9047571284655,1012.4544072792111,15169.33536419172,{"$f":"SUM($H$14:$H16)","v":3321.4128574147503}]
[{"$f":"IF(Values_Entered,A16+1,\"\")","v":4},"2021-01-01",15169.33536419172,{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,2717.3591644076764,1807.1990425561733,910.16012185150316,13362.136321635548,{"$f":"SUM($H$14:$H17)","v":4231.5729792662532}]
[{"$f":"IF(Values_Entered,A17+1,\"\")","v":5},"2022-01-01",13362.136321635548,2717.3591644076764,0,2717.3591644076764,1915.6309851095436,801.72817929813277,11446.505336526005,{"$f":"SUM($H$14:$H18)","v":5033.3011585643862}]
[{"$f":"IF(Values_Entered,A18+1,\"\")","v":6},"2023-01-01",11446.505336526005,2717.3591644076764,0,2717.3591644076764,2030.5688442161163,686.79032019156023,9415.9364923098874,{"$f":"SUM($H$14:$H19)","v":5720.0914787559468}]
[{"$f":"IF(Values_Entered,A19+1,\"\")","v":7},"2024-01-01",9415.9364923098874,2717.3591644076764,0,2717.3591644076764,2152.4029748690832,564.95618953859321,7263.5335174408046,{"$f":"SUM($H$14:$H20)","v":6285.04766829454}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":8},"2025-01-01",7263.5335174408046,2717.3591644076764,0,2717.3591644076764,2281.5471533612281,435.81201104644828,4981.9863640795766,{"$f":"SUM($H$14:$H21)","v":6720.8596793409879}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":9},"2026-01-01",4981.9863640795766,2717.3591644076764,0,2717.3591644076764,2418.4399825629016,298.91918184477458,2563.546381516675,{"$f":"SUM($H$14:$H22)","v":7019.7788611857623}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":10},"2027-01-01",2563.546381516675,2717.3591644076764,0,2563.546381516675,2409.7335986256744,153.8127828910005,0,{"$f":"SUM($H$14:$H23)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":11},"2028-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H24)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":12},"2029-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H25)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":13},"2030-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H26)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":14},"2031-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H27)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":15},"2032-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H28)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":16},"2033-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H29)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":17},"2034-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H30)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":18},"2035-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H31)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":19},"2036-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H32)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":20},"2037-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H33)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":21},"2038-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H34)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":22},"2039-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H35)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":23},"2040-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H36)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":24},"2041-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H37)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":25},"2042-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H38)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":26},"2043-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H39)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":27},"2044-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H40)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":28},"2045-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H41)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":29},"2046-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H42)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":30},"2047-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H43)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":31},"2048-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H44)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":32},"2049-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H45)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":33},"2050-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H46)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":34},"2051-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H47)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":35},"2052-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H48)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":36},"2053-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H49)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":37},"2054-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H50)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":38},"2055-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H51)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":39},"2056-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H52)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":40},"2057-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H53)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":41},"2058-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H54)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":42},"2059-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H55)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":43},"2060-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H56)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":44},"2061-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H57)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":45},"2062-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H58)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":46},"2063-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H59)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":47},"2064-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H60)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":48},"2065-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H61)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":49},"2066-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H62)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":50},"2067-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H63)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":51},"2068-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H64)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":52},"2069-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H65)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":53},"2070-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H66)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":54},"2071-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H67)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":55},"2072-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H68)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":56},"2073-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H69)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":57},"2074-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H70)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":58},"2075-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H71)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":59},"2076-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H72)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":60},"2077-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H73)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":61},"2078-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H74)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":62},"2079-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H75)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":63},"2080-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H76)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":64},"2081-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H77)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":65},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":"2082-01-01"},0,2717.3591644076764,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":0},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":0},0,0,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":0},{"$f":"SUM($H$14:$H78)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":66},"2083-01-01",{"$f":"IF(Pay_Num<>\"\",I78,\"\")","v":0},2717.3591644076764,0,0,{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":0},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":0},0,{"$f":"SUM($H$14:$H79)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":67},"2084-01-01",0,{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,0,0,0,0,{"$f":"SUM($H$14:$H80)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":68},"2085-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H81)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":69},"2086-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H82)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":70},"2087-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H83)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":71},"2088-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H84)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":72},"2089-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H85)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":73},"2090-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H86)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":74},"2091-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H87)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":75},"2092-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H88)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":76},"2093-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H89)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":77},"2094-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H90)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":78},"2095-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H91)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":79},"2096-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H92)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":80},"2097-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H93)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":81},"2098-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H94)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":82},"2099-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H95)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":83},"2100-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H96)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":84},"2101-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H97)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":85},"2102-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H98)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":86},"2103-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H99)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":87},"2104-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H100)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":88},"2105-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H101)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":89},"2106-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H102)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":90},"2107-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H103)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":91},"2108-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H104)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":92},"2109-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H105)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":93},"2110-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H106)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":94},"2111-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H107)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":95},"2112-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H108)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":96},"2113-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H109)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":97},"2114-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H110)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":98},"2115-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H111)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":99},"2116-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H112)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":100},"2117-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H113)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":101},"2118-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H114)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":102},"2119-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H115)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":103},"2120-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H116)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":104},"2121-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H117)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":105},"2122-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H118)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":106},"2123-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H119)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":107},"2124-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H120)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":108},"2125-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H121)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":109},"2126-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H122)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":110},"2127-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H123)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":111},"2128-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H124)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":112},"2129-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H125)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":113},"2130-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H126)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":114},"2131-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H127)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":115},"2132-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H128)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":116},"2133-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H129)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":117},"2134-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H130)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":118},"2135-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H131)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":119},"2136-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H132)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":120},"2137-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H133)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":121},"2138-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H134)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":122},"2139-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H135)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":123},"2140-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H136)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":124},"2141-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H137)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":125},"2142-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H138)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":126},"2143-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H139)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":127},"2144-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H140)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":128},"2145-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H141)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":129},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":"2146-01-01"},0,2717.3591644076764,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":0},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":0},0,0,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":0},{"$f":"SUM($H$14:$H142)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":130},"2147-01-01",{"$f":"IF(Pay_Num<>\"\",I142,\"\")","v":0},2717.3591644076764,0,0,{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":0},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":0},0,{"$f":"SUM($H$14:$H143)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":131},"2148-01-01",0,{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,0,0,0,0,{"$f":"SUM($H$14:$H144)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":132},"2149-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H145)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":133},"2150-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H146)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":134},"2151-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H147)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":135},"2152-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H148)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":136},"2153-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H149)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":137},"2154-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H150)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":138},"2155-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H151)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":139},"2156-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H152)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":140},"2157-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H153)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":141},"2158-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H154)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":142},"2159-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H155)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":143},"2160-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H156)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":144},"2161-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H157)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":145},"2162-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H158)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":146},"2163-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H159)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":147},"2164-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H160)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":148},"2165-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H161)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":149},"2166-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H162)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":150},"2167-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H163)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":151},"2168-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H164)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":152},"2169-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H165)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":153},"2170-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H166)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":154},"2171-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H167)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":155},"2172-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H168)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":156},"2173-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H169)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":157},"2174-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H170)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":158},"2175-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H171)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":159},"2176-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H172)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":160},"2177-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H173)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":161},"2178-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H174)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":162},"2179-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H175)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":163},"2180-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H176)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":164},"2181-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H177)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":165},"2182-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H178)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":166},"2183-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H179)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":167},"2184-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H180)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":168},"2185-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H181)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":169},"2186-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H182)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":170},"2187-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H183)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":171},"2188-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H184)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":172},"2189-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H185)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":173},"2190-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H186)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":174},"2191-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H187)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":175},"2192-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H188)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":176},"2193-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H189)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":177},"2194-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H190)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":178},"2195-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H191)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":179},"2196-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H192)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":180},"2197-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H193)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":181},"2198-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H194)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":182},"2199-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H195)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":183},"2200-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H196)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":184},"2201-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H197)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":185},"2202-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H198)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":186},"2203-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H199)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":187},"2204-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H200)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":188},"2205-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H201)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":189},"2206-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H202)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":190},"2207-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H203)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":191},"2208-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H204)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":192},"2209-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H205)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":193},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":"2210-01-01"},0,2717.3591644076764,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":0},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":0},0,0,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":0},{"$f":"SUM($H$14:$H206)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":194},"2211-01-01",{"$f":"IF(Pay_Num<>\"\",I206,\"\")","v":0},2717.3591644076764,0,0,{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":0},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":0},0,{"$f":"SUM($H$14:$H207)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":195},"2212-01-01",0,{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,0,0,0,0,{"$f":"SUM($H$14:$H208)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":196},"2213-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H209)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":197},"2214-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H210)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":198},"2215-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H211)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":199},"2216-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H212)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":200},"2217-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H213)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":201},"2218-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H214)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":202},"2219-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H215)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":203},"2220-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H216)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":204},"2221-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H217)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":205},"2222-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H218)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":206},"2223-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H219)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":207},"2224-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H220)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":208},"2225-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H221)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":209},"2226-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H222)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":210},"2227-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H223)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":211},"2228-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H224)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":212},"2229-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H225)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":213},"2230-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H226)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":214},"2231-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H227)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":215},"2232-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H228)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":216},"2233-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H229)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":217},"2234-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H230)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":218},"2235-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H231)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":219},"2236-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H232)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":220},"2237-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H233)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":221},"2238-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H234)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":222},"2239-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H235)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":223},"2240-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H236)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":224},"2241-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H237)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":225},"2242-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H238)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":226},"2243-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H239)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":227},"2244-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H240)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":228},"2245-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H241)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":229},"2246-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H242)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":230},"2247-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H243)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":231},"2248-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H244)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":232},"2249-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H245)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":233},"2250-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H246)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":234},"2251-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H247)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":235},"2252-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H248)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":236},"2253-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H249)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":237},"2254-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H250)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":238},"2255-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H251)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":239},"2256-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H252)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":240},"2257-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H253)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":241},"2258-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H254)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":242},"2259-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H255)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":243},"2260-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H256)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":244},"2261-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H257)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":245},"2262-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H258)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":246},"2263-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H259)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":247},"2264-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H260)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":248},"2265-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H261)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":249},"2266-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H262)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":250},"2267-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H263)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":251},"2268-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H264)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":252},"2269-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H265)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":253},"2270-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H266)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":254},"2271-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H267)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":255},"2272-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H268)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":256},"2273-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H269)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":257},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":"2274-01-01"},0,2717.3591644076764,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":0},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":0},0,0,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":0},{"$f":"SUM($H$14:$H270)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":258},"2275-01-01",{"$f":"IF(Pay_Num<>\"\",I270,\"\")","v":0},2717.3591644076764,0,0,{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":0},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":0},0,{"$f":"SUM($H$14:$H271)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":259},"2276-01-01",0,{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,0,0,0,0,{"$f":"SUM($H$14:$H272)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":260},"2277-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H273)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":261},"2278-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H274)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":262},"2279-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H275)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":263},"2280-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H276)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":264},"2281-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H277)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":265},"2282-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H278)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":266},"2283-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H279)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":267},"2284-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H280)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":268},"2285-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H281)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":269},"2286-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H282)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":270},"2287-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H283)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":271},"2288-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H284)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":272},"2289-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H285)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":273},"2290-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H286)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":274},"2291-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H287)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":275},"2292-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H288)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":276},"2293-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H289)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":277},"2294-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H290)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":278},"2295-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H291)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":279},"2296-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H292)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":280},"2297-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H293)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":281},"2298-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H294)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":282},"2299-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H295)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":283},"2300-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H296)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":284},"2301-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H297)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":285},"2302-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H298)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":286},"2303-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H299)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":287},"2304-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H300)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":288},"2305-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H301)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":289},"2306-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H302)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":290},"2307-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H303)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":291},"2308-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H304)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":292},"2309-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H305)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":293},"2310-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H306)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":294},"2311-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H307)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":295},"2312-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H308)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":296},"2313-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H309)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":297},"2314-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H310)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":298},"2315-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H311)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":299},"2316-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H312)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":300},"2317-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H313)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":301},"2318-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H314)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":302},"2319-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H315)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":303},"2320-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H316)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":304},"2321-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H317)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":305},"2322-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H318)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":306},"2323-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H319)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":307},"2324-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H320)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":308},"2325-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H321)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":309},"2326-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H322)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":310},"2327-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H323)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":311},"2328-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H324)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":312},"2329-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H325)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":313},"2330-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H326)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":314},"2331-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H327)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":315},"2332-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H328)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":316},"2333-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H329)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":317},"2334-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H330)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":318},"2335-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H331)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":319},"2336-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H332)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":320},"2337-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H333)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":321},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":"2338-01-01"},0,2717.3591644076764,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":0},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":0},0,0,{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":0},{"$f":"SUM($H$14:$H334)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":322},"2339-01-01",{"$f":"IF(Pay_Num<>\"\",I334,\"\")","v":0},2717.3591644076764,0,0,{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":0},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":0},0,{"$f":"SUM($H$14:$H335)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":323},"2340-01-01",0,{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":2717.3591644076764},0,0,0,0,0,{"$f":"SUM($H$14:$H336)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":324},"2341-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H337)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":325},"2342-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H338)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":326},"2343-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H339)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":327},"2344-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H340)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":328},"2345-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H341)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":329},"2346-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H342)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":330},"2347-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H343)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":331},"2348-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H344)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":332},"2349-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H345)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":333},"2350-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H346)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":334},"2351-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H347)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":335},"2352-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H348)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":336},"2353-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H349)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":337},"2354-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H350)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":338},"2355-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H351)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":339},"2356-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H352)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":340},"2357-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H353)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":341},"2358-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H354)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":342},"2359-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H355)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":343},"2360-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H356)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":344},"2361-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H357)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":345},"2362-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H358)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":346},"2363-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H359)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":347},"2364-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H360)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":348},"2365-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H361)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":349},"2366-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H362)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":350},"2367-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H363)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":351},"2368-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H364)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":352},"2369-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H365)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":353},"2370-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H366)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":354},"2371-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H367)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":355},"2372-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H368)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":356},"2373-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H369)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":357},"2374-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H370)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":358},"2375-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H371)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":359},"2376-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H372)","v":7173.5916440767623}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":360},"2377-01-01",0,2717.3591644076764,0,0,0,0,0,{"$f":"SUM($H$14:$H373)","v":7173.5916440767623}]

{"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!D60","v":"Grid powered irrigation system"}]
["Bank:",{"$f":"Input!E88","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E85","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!E86","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!E87","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!D60","v":"Grid powered irrigation system"}]
["Bank:",{"$f":"Input!E119","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E116","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!E117","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!E118","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}]