{"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":[[10,3,10,9],[15,3,15,9],[17,3,17,9],[84,3,90,9],[92,3,92,5],[18,3,22,9],[39,6,41,9],[39,3,41,5],[50,3,50,4],[50,5,50,9],[51,3,53,4],[51,5,52,9],[53,5,53,7],[54,3,54,4],[54,5,54,7],[42,3,43,5],[23,3,23,9],[69,3,82,9],[49,3,49,4],[49,5,49,7],[56,3,67,9],[45,3,45,9],[46,3,46,4],[46,5,46,6],[42,6,43,9],[47,3,48,4],[47,5,48,9],[36,3,36,9],[25,3,25,9]]}
{"$rows_empty":10}
[null,null,null,"Read Me Sheet"]
[]
[]
[]
[]
[null,null,null,"INVEST – Payback Tool"]
[]
[null,null,null,"Introduction"]
[null,null,null,"This tool allows for a comparative assessment between income and three different irrigation pumping options. Information required for using this tool includes investment and operational costs for the different pumping systems, anticipated income from agricultural production and basic economic conditions (e.g. inflation rate). An alternative tool is available under: "]
[]
[]
[]
[]
[null,null,null,"http://www.fao.org/energy/agrifood-chains/power-irrigation-tool/en/ "]
[]
[null,null,null,"Tips & Tricks"]
{"$rows_empty":10}
[null,null,null,"Overview"]
[null,null,null,"This tool comprises the following sheets:"]
[]
[null,null,null,"1. Input",null,null,"for data entry of anticipated income and expenditure for pumping and irrigation technology"]
[]
[]
[null,null,null,"2. Output",null,null,"for analysis of results automatically generated from Input sheet"]
[]
[]
[null,null,null,"About"]
[null,null,null,"Published by: ",null,"GIZ & FAO"]
[null,null,null,"Responsible:",null,"GIZ project Sustainable Energy for Food - Powering Agriculture"]
[]
[null,null,null,"Contact: ",null,"Powering.Agriculture@giz.de"]
[null,null,null,"Download link: ",null,"https://energypedia.info/wiki/Toolbox_on_SPIS"]
[null,null,null,"About: ",null,"Powering Agriculture: An Energy Grand Challenge for Development. Available at:  "]
[]
[{"$nulls":5},"https://poweringag.org"]
[null,null,null,"Version:",null," 1.5 (November 2018)"]
[]
[null,null,null,"The Toolbox on Solar Powered Irrigation Systems is made possible through the global initiative Powering Agriculture: An Energy Grand Challenge for Development (PAEGC). In 2012, the United States Agency for International Development (USAID), the Swedish International Development Cooperation Agency (Sida), the German Federal Ministry for Economic Cooperation and Development (BMZ), Duke Energy, and the Overseas Private Investment Cooperation (OPIC) combined resources to create the PAEGC initiative. The objective of PAEGC is to support new and sustainable approaches to accelerate the development and deployment of clean energy solutions for increasing agriculture productivity and/or value for farmers and agribusinesses in developing countries and emerging regions that lack access to reliable, affordable clean energy."]
{"$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":[[99,9,101,10],[91,3,91,7],[59,3,59,7],[29,3,29,7],[118,4,118,5],[87,4,87,5],[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]]}
[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,"€","enter any currency"]
[]
[null,"Inflation",null,null,0.06,"the national percentage rate for the devaluation of money per year (provided by national statistics)"]
[]
[null,"Discount rate",null,null,0.04,"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,0.03,"the rate at which the farmer will increase prices every year (calculated as per own records)"]
[]
[null,"Annual fuel price increase",null,null,0.08,"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,0.06,"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,2,{"$f":"E8 & \" per m³\"","v":"€ per m³"},"the water price per m3 as determined by government, local authority for utilising shared water resources with own pumping systems"]
[]
[null,"Total maximum water pumped per day",null,null,50,"m³ per day ","as calculated in SAFEGUARD WATER-Water Requirement Tool or provided by pump supplier"]
[]
[null,"Income: Gross Farm Profit per year",null,null,17000,{"$f":"E8 &\" per year\"","v":"€ per year"},"as calculated in INVEST-Farm Analysis Tool or from own records"]
[]
[null,"Proportion of Profit to invest",null,null,0.5,"% of profit made available for investment into water pumping system"]
[]
[]
[]
[null,"Cost assumptions for: ",null,"Solar powered irrigation system"]
[]
[]
[{"$nulls":4},{"$f":"\"Price in \"& E8","v":"Price in €"},null,"Component lifespan"]
[null,null,"Solar panels",null,15000,null,20,"Years"]
[null,null,"Mounting Structures",{"$nulls":4},"Years"]
[null,null,"Control unit",null,5000,null,7,"Years"]
[null,"Initial Capital Costs","Pump",null,7000,null,7,"Years"]
[null,null,"Wires / tubes",{"$nulls":4},"Years"]
[null,null,"Water storage",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},null,"Years"]
[null,null,"Irrigation system",null,null,"€",null,"Years"]
[null,null,"Drilling",null,null,"€","Highly quality dependent!"]
[null,null,"Installation",null,null,"€"]
[null,null,"Other costs",null,null,"€","Subsidy"]
[null,null,"Totals costs",null,{"$f":"SUM(E34:E43)-J44","v":27000},"€","Subsidy amount on Capital Costs",null,null,null,{"$f":"E8","v":"€"}]
[]
[]
[null,"Running costs","Maintenance costs per year:",null,100]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"}]
[]
[null,null,"Total costs per year:",null,{"$f":"SUM(E46:E48)","v":100},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"}]
[]
[]
[null,null,"Loan amount",null,20000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"}]
[null,"Loan","Interest Rate",null,0.06]
[null,null,"Investment Period",null,10,"Years"]
[null,null,"Name of Bank",null,"AgriBank"]
[]
[]
[]
[null,"Cost assumptions for: ",null,"Grid powered irrigation system"]
[]
[{"$nulls":9},"CO2 - Emissions per year:"]
[{"$nulls":4},{"$f":"\"Price in \"& E8","v":"Price in €"},null,"Component lifespan",null,null,{"$f":"J66*J83","v":1792.8000000000002},"kg/year"]
[null,null,"Inverter (if pump is DC)",{"$nulls":4},"Years","Emission factor:"]
[null,null,"Control unit",null,3000,null,7,"Years","Add grid emissions factor:"]
[null,"Initial Capital Costs","Pump",null,5000,null,7,"Years",null,0.33200000000000002,"kgCO2/kWh"]
[null,null,"Wires / tubes",{"$nulls":4},"Years","Search grid emissions factor for countries:"]
[null,null,"Water storage",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},null,"Years","https://ecometrica.com/assets/Electricity-specific-emission-factors-for-grid-electricity.pdf"]
[null,null,"Irrigation system",null,null,"€",null,"Years"]
[null,null,"Drilling",null,null,"€","Highly quality dependent!"]
[null,null,"Installation",null,null,"€"]
[null,null,"Other costs",null,null,"€","Subsidy"]
[null,null,"Total costs",null,{"$f":"SUM(E64:E72)-J73","v":8000},"€","Subsidy amount on Capital Costs",null,null,null,{"$f":"E8","v":"€"}]
[]
[]
[{"$nulls":6},"Assumptions Electricity Connection costs"]
[null,null,"Electricity costs per year:",null,{"$f":"J86","v":1410},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"}]
[null,"Running costs","Maintenance costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"Pump's power demand:",null,null,3,"kW"]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"Daily water requirement:",null,null,{"$f":"E22","v":50},"m³/day"]
[{"$nulls":6},"Volume flow m³/hour:",null,null,5,"m³/hour"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E77:E79)","v":1410},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"kWh needed per day: ",null,null,{"$f":"(J79/J80)*J78","v":30},"kWh"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,180,"days/year"]
[{"$nulls":6},"kWh needed per year:",null,null,{"$f":"J82*J81","v":5400},"kWh"]
[{"$nulls":6},"Cost kWh:",null,null,0.15,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/kWh\"","v":"€/kWh"}]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"Basic monthly connection fee",null,null,50,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/month\"","v":"€/month"}]
[null,"Loan","Interest Rate",null,null,null,"Electricity cost per year:",null,null,{"$f":"(J84*J83)+(J85*12)","v":1410},{"$f":"E8","v":"€"}]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]
[]
[]
[]
[null,"Cost assumptions for: ",null,"Diesel powered irrigation system"]
[]
[{"$nulls":9},"CO2 - Emissions per year:"]
[{"$nulls":4},{"$f":"\"Price in \"& E8","v":"Price in €"},null,"Component lifespan",null,"Diesel",{"$f":"VLOOKUP(I95,I97:J99,2,FALSE)*J115","v":8464.0499999999993},"kg/year"]
[null,null,"Generator",null,2000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},7,"Years","Emission factor:"]
[null,"Initial Capital Costs","Pump",null,5000,"€",7,"Years","Diesel",2.6869999999999998,"kg of CO2/liter"]
[null,null,"Wires / tubes",null,null,"€",null,"Years","Petrol",2.31,"kg of CO2/liter"]
[null,null,"Water storage",null,null,"€",null,"Years","LPG",1.52,"kg of CO2/liter"]
[null,null,"Irrigation system",null,null,"€",null,"Years","Source:","https://www.gov.uk/government/publications/greenhouse-gas-reporting-conversion-factors-2018"]
[null,null,"Drilling",null,null,"€","Highly quality dependent!"]
[null,null,"Installation",null,null,"€"]
[null,null,"Other costs",null,null,"€"]
[null,null,"Total costs",null,{"$f":"SUM(E94:E103)","v":7000},"€","Subsidy"]
[{"$nulls":6},"Subsidy amount on Capital Costs",null,null,null,{"$f":"E8","v":"€"}]
[]
[]
[null,null,"Fuel costs per year:",null,{"$f":"J117","v":3780},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"Assumptions Fuel Costs"]
[null,"Running costs","Maintenance costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"}]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"Pump's fuel demand:",null,null,0.7,"l/hour"]
[{"$nulls":6},"Daily water requirement:",null,null,{"$f":"E22","v":50},"m³/day"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E108:E110)","v":3780},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"Volume flow m³/hour:",null,null,2,"m³/hour"]
[{"$nulls":6},"Fuel needed per day: ",null,null,{"$f":"(J111/J112)*J110","v":17.5},"l/day"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,180,"days/year"]
[{"$nulls":6},"Fuel needed per year:",null,null,{"$f":"J114*J113","v":3150},"l/year"]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"},"Cost Fuel",null,null,1.2,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/l\"","v":"€/l"}]
[null,"Loan","Interest Rate",null,null,null,"Fuel cost per year:",null,null,{"$f":"J116*J115","v":3780},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"€"}]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]

{"sheet":"Output","index":2,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[12,7,14,14],[5,7,5,14],[0,6,0,11],[4,1,4,5],[19,7,19,11],[19,13,19,17],[19,1,19,5],[6,7,8,14],[9,7,11,14]]}
[{"$nulls":6},"INVEST – Payback Tool"]
[]
[{"$nulls":6},"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,{"$f":"Input!E22 & \" m³ per day\"","v":"50 m³ per day"},null,null,"Note:"]
[{"$nulls":7},"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,{"$f":"TEXT(Input!E24,\"#.##0\") &\" \" & Input!E8","v":"17.000 €"}]
[]
[null,"Total investment amount per year",null,null,{"$f":"TEXT(Input!E24,\"#.##0\")*Input!E26 &\" \" & Input!E8","v":"8500 €"},null,null,"If a negative (-) Net Present Value (NPV) is displayed then the investment is not feasible."]
[]
[null,"Inflation",null,null,{"$f":"Input!E10","v":0.06}]
[{"$nulls":7},"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,{"$f":"Input!E12","v":0.04}]
[]
[null,"Annual profit margin increase",null,null,{"$f":"Input!E14","v":0.03}]
[]
[null,"Annual fuel price increase",null,null,{"$f":"Input!E16","v":0.08}]
[]
[null,{"$f":"\"Analysis for \" &Input!D30","v":"Analysis for Solar powered irrigation system"},{"$nulls":5},{"$f":"\"Analysis for \" &Input!D60","v":"Analysis for Grid powered irrigation system"},{"$nulls":5},{"$f":"\"Analysis for \" &Input!D92","v":"Analysis for Diesel powered irrigation system"}]
[null,"Internal Rate of Return (IRR 25 Years)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C52,\"not feasible\")","v":0.19141099458151012},null,null,"Internal Rate of Return (IRR 25 years)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C90,\"not feasible\")","v":0.88214850958457536},null,null,"Internal Rate of Return (IRR 25 years)",null,null,{"$f":"IFERROR('Cashflow Calculation'!C156,\"not feasible\")","v":0.60619582283392726}]
[]
[null,"Net Present Value (NPV) over 25 years",null,null,{"$f":"TEXT('Cashflow Calculation'!C51,\"#.##0\") & \" \" &Input!E8","v":"481.339 €"},null,null,"Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C89,\"#.##0\") &\" \" &Input!E8","v":"1.011.367 €"},null,null,"Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C155,\"#.##0\") &\" \" &Input!E8","v":"192.344 €"}]
[]
[null,"Accumulated Cash Flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S187,\"#.##0\") &\" \" &Input!E8","v":"113.667 €"},null,null,"Accumulated Cash Flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S188,\"#.##0\") &\" \" &Input!E8","v":"164.732 €"},null,null,"Accumulated Cash Flow after Year 25",null,null,{"$f":"TEXT('Cashflow Calculation'!S189,\"#.##0\") &\" \" &Input!E8","v":"-26.085 €"}]
[]
[null,"System Life Cycle Costs (25 years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B46,\"#.##0\") &\" \" &Input!E8","v":"196.236 €"},null,null,"System Life Cycle Costs (25 years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B84,\"#.##0\") &\" \" &Input!E8","v":"145.172 €"},null,null,"System Life Cycle Costs (25years)",null,null,{"$f":"TEXT('Cashflow Calculation'!B150,\"#.##0\") &\" \" &Input!E8","v":"335.989 €"}]
[]
[null,"Years for Payback",null,null,{"$f":"'Cashflow Calculation'!B44","v":6},null,null,"Years for Payback",null,null,{"$f":"'Cashflow Calculation'!B82","v":2},null,null,"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"},null,null,"Lending Bank:",null,null,{"$f":"IF(Input!E88=0,\"\",Input!E88)","v":""},null,null,"Lending Bank:",null,null,{"$f":"IF(Input!E119=0,\"\",Input!E119)","v":""}]
[]
[null,"Yearly Loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Solar'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":"2.717 €"},null,null,"Yearly Loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Grid'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":"0 €"},null,null,"Yearly Loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Diesel'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":"0 €"}]
[]
[{"$nulls":7},"CO2 Emmissions per year:",null,null,{"$f":"Input!J63","v":1792.8000000000002},{"$f":"Input!K63","v":"kg/year"},null,"CO2 Emmissions per year:",null,null,{"$f":"Input!J95","v":8464.0499999999993},{"$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":[[154,1,155,1],[180,5,180,7],[50,1,51,1],[88,1,89,1],[96,13,96,14],[96,15,96,16],[97,13,97,14],[97,15,97,16]]}
["Annual profit margin increase:",{"$f":"Input!E14","v":0.03}]
["Inflation rate:",{"$f":"Input!E10","v":0.06}]
["Income-Gross farm profit/year:",{"$f":"Input!E24","v":17000},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"}]
["Percentage profit to invest",{"$f":"Input!E26","v":0.5}]
["Fuel price increase/year: ",{"$f":"Input!E16","v":0.08}]
["Electricity price increase/year: ",{"$f":"Input!E18","v":0.06}]
["Discount rate",{"$f":"Input!E12","v":0.04}]
["Water levy",{"$f":"Input!E20","v":2},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"}]
["Total water need per day",{"$f":"Input!E22","v":50},{"$f":"Input!F22","v":"m³ per day "}]
[]
[null,null,"year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},0,{"$f":"B3*B4","v":8500},{"$f":"E12*(1+(1*$B$1))","v":8755},{"$f":"F12*(1+(1*$B$1))","v":9017.65},{"$f":"G12*(1+(1*$B$1))","v":9288.1795000000002},9566.824885,9853.8296315500011,10149.444520496501,10453.927856111397,10767.545691794739,11090.572062548583,11423.28922442504,11765.98790115779,12118.967538192524,12482.536564338301,12857.012661268451,13242.723041106505,13640.004732339701,14049.204874309893,14470.68102053919,14904.801451155367,15351.945494690028,15812.503859530729,16286.878975316651,16775.485344576151,17278.749904913435]
["Capital investment per year:"]
[true,null,"accumulated",{"$f":"IF($A$14=TRUE,D15,NA())","v":0},{"$f":"IF($A$14=TRUE,E15,NA())","v":8500},{"$f":"IF($A$14=TRUE,F15,NA())","v":17255},26272.65,35560.8295,45127.654385000002,54981.484016550006,65130.928537046508,75584.856393157912,86352.402084952657,97442.974147501242,108866.26337192628,120632.25127308407,132751.2188112766,145233.75537561491,158090.76803688335,171333.49107798986,184973.49581032956,199022.70068463945,213493.38170517865,228398.18315633401,243750.12865102405,259562.63251055477,275849.51148587145,292624.99683044758,309903.746735361]
[null,null,null,0,{"$f":"SUM(E12)","v":8500},{"$f":"SUM($E$12:F12)","v":17255},{"$f":"SUM($E$12:G12)","v":26272.65},{"$f":"SUM($E$12:H12)","v":35560.8295},{"$f":"SUM($E$12:I12)","v":45127.654385000002},{"$f":"SUM($E$12:J12)","v":54981.484016550006},{"$f":"SUM($E$12:K12)","v":65130.928537046508},{"$f":"SUM($E$12:L12)","v":75584.856393157912},{"$f":"SUM($E$12:M12)","v":86352.402084952657},{"$f":"SUM($E$12:N12)","v":97442.974147501242},{"$f":"SUM($E$12:O12)","v":108866.26337192628},{"$f":"SUM($E$12:P12)","v":120632.25127308407},{"$f":"SUM($E$12:Q12)","v":132751.2188112766},{"$f":"SUM($E$12:R12)","v":145233.75537561491},{"$f":"SUM($E$12:S12)","v":158090.76803688335},{"$f":"SUM($E$12:T12)","v":171333.49107798986},{"$f":"SUM($E$12:U12)","v":184973.49581032956},{"$f":"SUM($E$12:V12)","v":199022.70068463945},{"$f":"SUM($E$12:W12)","v":213493.38170517865},{"$f":"SUM($E$12:X12)","v":228398.18315633401},{"$f":"SUM($E$12:Y12)","v":243750.12865102405},{"$f":"SUM($E$12:Z12)","v":259562.63251055477},{"$f":"SUM($E$12:AA12)","v":275849.51148587145},{"$f":"SUM($E$12:AB12)","v":292624.99683044758},{"$f":"SUM($E$12:AC12)","v":309903.746735361}]
[]
[]
[]
[]
[]
[{"$f":"Input!D30","v":"Solar powered irrigation system"}]
[]
[]
[{"$f":"Input!C34","v":"Solar panels"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E34","v":15000},{"$f":"IF(MOD(E11,Input!$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$2)^X11),0)","v":48107.032083192717},{"$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$8)","v":"€"},{"$f":"Input!E36","v":5000},{"$f":"IF(MOD(E11,Input!$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$2)^I11),0)","v":0},{"$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$2)^K11),0)","v":7518.1512949568041},{"$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$2)^N11),0)","v":0},{"$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$2)^R11),0)","v":11304.51977877213},{"$f":"IF(MOD(S11,Input!$G$36)=0,($D$25*(1+$B$2)^S11),0)","v":0},{"$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$2)^X11),0)","v":0},{"$f":"IF(MOD(Y11,Input!$G$36)=0,($D$25*(1+$B$2)^Y11),0)","v":16997.818002728098},{"$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$2)^AC11),0)","v":0}]
[{"$f":"Input!C37","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E37","v":7000},{"$f":"IF(MOD(E11,Input!$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$2)^K11),0)","v":10525.411812939526},{"$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$2)^R11),0)","v":15826.327690280983},{"$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$2)^Y11),0)","v":23796.945203819338},{"$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$8)","v":"€"},{"$f":"Input!E38","v":0},{"$f":"IF(MOD(E11,Input!$G$38)=0,($D$27*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$38)=0,($D$27*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$38)=0,($D$27*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$38)=0,($D$27*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$38)=0,($D$27*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$38)=0,($D$27*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$38)=0,($D$27*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$38)=0,($D$27*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$38)=0,($D$27*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$38)=0,($D$27*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$38)=0,($D$27*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$38)=0,($D$27*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$38)=0,($D$27*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$38)=0,($D$27*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$38)=0,($D$27*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$38)=0,($D$27*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$38)=0,($D$27*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$38)=0,($D$27*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$38)=0,($D$27*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$38)=0,($D$27*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$38)=0,($D$27*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$38)=0,($D$27*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$38)=0,($D$27*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$38)=0,($D$27*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$38)=0,($D$27*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Water storage",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E39","v":0},{"$f":"IF(MOD(E11,Input!$G$39)=0,($D$28*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$39)=0,($D$28*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$39)=0,($D$28*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$39)=0,($D$28*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$39)=0,($D$28*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$39)=0,($D$28*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$39)=0,($D$28*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$39)=0,($D$28*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$39)=0,($D$28*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$39)=0,($D$28*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$39)=0,($D$28*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$39)=0,($D$28*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$39)=0,($D$28*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$39)=0,($D$28*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$39)=0,($D$28*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$39)=0,($D$28*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$39)=0,($D$28*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$39)=0,($D$28*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$39)=0,($D$28*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$39)=0,($D$28*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$39)=0,($D$28*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$39)=0,($D$28*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$39)=0,($D$28*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$39)=0,($D$28*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$39)=0,($D$28*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E40","v":0},{"$f":"IF(MOD(E11,Input!$G$40)=0,($D$29*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$40)=0,($D$29*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$40)=0,($D$29*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$40)=0,($D$29*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$40)=0,($D$29*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$40)=0,($D$29*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$40)=0,($D$29*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$40)=0,($D$29*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$40)=0,($D$29*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$40)=0,($D$29*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$40)=0,($D$29*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$40)=0,($D$29*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$40)=0,($D$29*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$40)=0,($D$29*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$40)=0,($D$29*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$40)=0,($D$29*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$40)=0,($D$29*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$40)=0,($D$29*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$40)=0,($D$29*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$40)=0,($D$29*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$40)=0,($D$29*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$40)=0,($D$29*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$40)=0,($D$29*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$40)=0,($D$29*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$40)=0,($D$29*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E41","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E42","v":0}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E43","v":0}]
["Loan Repayment ",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},0,{"$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$8)","v":"€"},0,{"$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$8)","v":"€"},0,{"$f":"SUM(Input!E47:E48)","v":100},{"$f":"E35*(1+(1*$B$2))","v":106},112.36,119.1016,126.247696,133.82255776000002,141.85191122560002,150.36302589913603,159.38480745308419,168.94789590026926,179.08476965428542,189.82985583354255,201.21964718355511,213.29282601456842,226.09039557544253,239.6558193099691,254.03516846856726,269.27727857668134,285.43391529128223,302.55995020875918,320.71354722128473,339.95636005456186,360.3537416578356,381.97496615730574,404.89346412674411]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":100},{"$f":"$B$8*$B$9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"SUM(D24:D32)","v":27000},{"$f":"E34+E35+E36+SUMIF(E24:E33,\"<1E+307\")","v":2917.3591644076764},2923.3591644076764,2929.7191644076765,2936.4607644076764,2943.6068604076763,2951.1817221676765,21002.774183529607,{"$f":"L34+L35+L36+SUMIF(L24:L33,\"<1E+307\")","v":2967.7221903068125},2976.7439718607607,2986.3070603079459,279.08476965428542,289.82985583354252,301.21964718355514,27444.140295067682,326.09039557544253,339.6558193099691,354.03516846856724,369.27727857668134,385.43391529128223,48509.592033401474,41215.476753768715,439.95636005456186,460.3537416578356,481.97496615730574,504.89346412674411]
[]
[]
["Cash Flow:",null,null,{"$f":"D14-D46","v":-27000},{"$f":"E14-E46","v":-21417.359164407677},{"$f":"F14-F46","v":-15585.718328815354},{"$f":"G14-G46","v":-9497.7874932230261},-3146.0687576307027,3477.14926696162,10379.797176343949,-473.53248668916058,7012.6731791154307,14803.474899049412,22907.739901290057,34051.944356060805,45528.102401385055,57345.85029239404,42384.246561664666,54915.168827357658,67818.236049154206,81104.205613025333,94784.133208758532,108869.38031400644,75264.589731760323,49401.058472681645,64773.60597215782,80600.131205816666,96893.641584235476,113667.49802502216]
[]
[null,null,null,{"$f":"IF(D41>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E41>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(F41>0,\"Yes\",\"No\")","v":"No"},"No","No","Yes","Yes","No","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["Payback period against investment (years)",{"$f":"IF(AC41<0,\"no payback\",COUNTIF(D41:AC41,\"<0\"))","v":6},"years"]
[]
["System Life Cycle Costs (25 years)",{"$f":"IF($A$47=TRUE,AC47,NA())","v":196236.24871033884},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"IF($A$47=TRUE,D47,NA())","v":27000},{"$f":"IF($A$47=TRUE,E47,NA())","v":29917.359164407677},{"$f":"IF($A$47=TRUE,F47,NA())","v":32840.718328815354},35770.437493223028,38706.898257630703,41650.505118038382,44601.686840206057,65604.461023735668,68572.183214042481,71548.927185903245,74535.234246211185,74814.319015865476,75104.148871699013,75405.368518882562,102849.50881395025,103175.5992095257,103515.25502883566,103869.29019730423,104238.56747588092,104624.00139117221,153133.59342457369,194349.0701783424,194789.02653839695,195249.38028005479,195731.3552462121,196236.24871033884]
[true,null,null,{"$f":"D38","v":27000},{"$f":"SUM($D$38:E38)","v":29917.359164407677},{"$f":"SUM($D$38:F38)","v":32840.718328815354},{"$f":"SUM($D$38:G38)","v":35770.437493223028},{"$f":"SUM($D$38:H38)","v":38706.898257630703},{"$f":"SUM($D$38:I38)","v":41650.505118038382},{"$f":"SUM($D$38:J38)","v":44601.686840206057},{"$f":"SUM($D$38:K38)","v":65604.461023735668},{"$f":"SUM($D$38:L38)","v":68572.183214042481},{"$f":"SUM($D$38:M38)","v":71548.927185903245},{"$f":"SUM($D$38:N38)","v":74535.234246211185},{"$f":"SUM($D$38:O38)","v":74814.319015865476},{"$f":"SUM($D$38:P38)","v":75104.148871699013},{"$f":"SUM($D$38:Q38)","v":75405.368518882562},{"$f":"SUM($D$38:R38)","v":102849.50881395025},{"$f":"SUM($D$38:S38)","v":103175.5992095257},{"$f":"SUM($D$38:T38)","v":103515.25502883566},{"$f":"SUM($D$38:U38)","v":103869.29019730423},{"$f":"SUM($D$38:V38)","v":104238.56747588092},{"$f":"SUM($D$38:W38)","v":104624.00139117221},{"$f":"SUM($D$38:X38)","v":153133.59342457369},{"$f":"SUM($D$38:Y38)","v":194349.0701783424},{"$f":"SUM($D$38:Z38)","v":194789.02653839695},{"$f":"SUM($D$38:AA38)","v":195249.38028005479},{"$f":"SUM($D$38:AB38)","v":195731.3552462121},{"$f":"SUM($D$38:AC38)","v":196236.24871033884}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"€ /m3"},{"$f":"D38/($B$9*365)","v":1.4794520547945205},{"$f":"E38/($B$9*365)","v":0.15985529667987269},0.16018406380316036,0.1605325569538453,0.16090195969357129,0.1612935265976809,0.16170858751603706,1.1508369415632662,0.1626149145373596,0.16310925873209647,0.1636332635785176,1.5292316145440297E-2,1.5881087990879044E-2,1.6505186147044118E-2,1.5037885093187771,1.7867966880846166E-2,1.8611277770409267E-2,1.9399187313346149E-2,2.0234371428859251E-2,2.1119666591303137E-2,2.6580598374466562,2.2583822878777378,2.4107197811208868E-2,2.522486255659373E-2,2.6409587186701684E-2,2.7665395294616115E-2]
["Average water cost over 25 years",{"$f":"AVERAGE(D48:AC48)","v":0.41356427546962871},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"€ /m3"},{"$nulls":5},{"$f":"AVERAGE(D48:I48)","v":0.38036990975377516},{"$nulls":4},{"$f":"AVERAGE(D48:N48)","v":0.37128385676817532}]
[]
["NPV",{"$f":"Input!E12","v":0.04},{"$f":"NPV(B51,E41:AC41)+D41","v":481338.80954740016}]
["IRR",null,{"$f":"IRR(D41:AC41)","v":0.19141099458151012}]
[]
[]
[]
[]
[]
[]
[{"$f":"Input!D60","v":"Grid powered irrigation system"}]
[]
[]
[{"$f":"Input!C64","v":"Inverter (if pump is DC)"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$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$8)","v":"€"},{"$f":"Input!E65","v":3000},{"$f":"IF(MOD(E11,Input!$G$65)=0,($D$63*(1+$B$2)^E11),0)","v":0},{"$f":"IF(MOD(F11,Input!$G$65)=0,($D$63*(1+$B$2)^F11),0)","v":0},{"$f":"IF(MOD(G11,Input!$G$65)=0,($D$63*(1+$B$2)^G11),0)","v":0},{"$f":"IF(MOD(H11,Input!$G$65)=0,($D$63*(1+$B$2)^H11),0)","v":0},{"$f":"IF(MOD(I11,Input!$G$65)=0,($D$63*(1+$B$2)^I11),0)","v":0},{"$f":"IF(MOD(J11,Input!$G$65)=0,($D$63*(1+$B$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$65)=0,($D$63*(1+$B$2)^K11),0)","v":4510.8907769740827},{"$f":"IF(MOD(L11,Input!$G$65)=0,($D$63*(1+$B$2)^L11),0)","v":0},{"$f":"IF(MOD(M11,Input!$G$65)=0,($D$63*(1+$B$2)^M11),0)","v":0},{"$f":"IF(MOD(N11,Input!$G$65)=0,($D$63*(1+$B$2)^N11),0)","v":0},{"$f":"IF(MOD(O11,Input!$G$65)=0,($D$63*(1+$B$2)^O11),0)","v":0},{"$f":"IF(MOD(P11,Input!$G$65)=0,($D$63*(1+$B$2)^P11),0)","v":0},{"$f":"IF(MOD(Q11,Input!$G$65)=0,($D$63*(1+$B$2)^Q11),0)","v":0},{"$f":"IF(MOD(R11,Input!$G$65)=0,($D$63*(1+$B$2)^R11),0)","v":6782.7118672632787},{"$f":"IF(MOD(S11,Input!$G$65)=0,($D$63*(1+$B$2)^S11),0)","v":0},{"$f":"IF(MOD(T11,Input!$G$65)=0,($D$63*(1+$B$2)^T11),0)","v":0},{"$f":"IF(MOD(U11,Input!$G$65)=0,($D$63*(1+$B$2)^U11),0)","v":0},{"$f":"IF(MOD(V11,Input!$G$65)=0,($D$63*(1+$B$2)^V11),0)","v":0},{"$f":"IF(MOD(W11,Input!$G$65)=0,($D$63*(1+$B$2)^W11),0)","v":0},{"$f":"IF(MOD(X11,Input!$G$65)=0,($D$63*(1+$B$2)^X11),0)","v":0},{"$f":"IF(MOD(Y11,Input!$G$65)=0,($D$63*(1+$B$2)^Y11),0)","v":10198.690801636858},{"$f":"IF(MOD(Z11,Input!$G$65)=0,($D$63*(1+$B$2)^Z11),0)","v":0},{"$f":"IF(MOD(AA11,Input!$G$65)=0,($D$63*(1+$B$2)^AA11),0)","v":0},{"$f":"IF(MOD(AB11,Input!$G$65)=0,($D$63*(1+$B$2)^AB11),0)","v":0},{"$f":"IF(MOD(AC11,Input!$G$65)=0,($D$63*(1+$B$2)^AC11),0)","v":0}]
[{"$f":"Input!C66","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E66","v":5000},{"$f":"IF(MOD(E11,Input!$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$2)^K11),0)","v":7518.1512949568041},{"$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$2)^R11),0)","v":11304.51977877213},{"$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$2)^Y11),0)","v":16997.818002728098},{"$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$8)","v":"€"},{"$f":"Input!E67","v":0},{"$f":"IF(MOD(E11,Input!$G$67)=0,($D$65*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$67)=0,($D$65*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$67)=0,($D$65*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$67)=0,($D$65*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$67)=0,($D$65*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$67)=0,($D$65*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$67)=0,($D$65*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$67)=0,($D$65*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$67)=0,($D$65*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$67)=0,($D$65*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$67)=0,($D$65*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$67)=0,($D$65*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$67)=0,($D$65*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$67)=0,($D$65*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$67)=0,($D$65*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$67)=0,($D$65*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$67)=0,($D$65*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$67)=0,($D$65*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$67)=0,($D$65*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$67)=0,($D$65*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$67)=0,($D$65*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$67)=0,($D$65*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$67)=0,($D$65*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$67)=0,($D$65*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$67)=0,($D$65*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C68","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E68","v":0},{"$f":"IF(MOD(E11,Input!$G$68)=0,($D$66*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$68)=0,($D$66*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$68)=0,($D$66*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$68)=0,($D$66*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$68)=0,($D$66*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$68)=0,($D$66*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$68)=0,($D$66*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$68)=0,($D$66*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$68)=0,($D$66*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$68)=0,($D$66*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$68)=0,($D$66*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$68)=0,($D$66*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$68)=0,($D$66*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$68)=0,($D$66*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$68)=0,($D$66*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$68)=0,($D$66*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$68)=0,($D$66*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$68)=0,($D$66*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$68)=0,($D$66*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$68)=0,($D$66*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$68)=0,($D$66*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$68)=0,($D$66*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$68)=0,($D$66*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$68)=0,($D$66*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$68)=0,($D$66*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E69","v":0},{"$f":"IF(MOD(E11,Input!$G$69)=0,($D$67*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$69)=0,($D$67*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$69)=0,($D$67*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$69)=0,($D$67*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$69)=0,($D$67*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$69)=0,($D$67*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$69)=0,($D$67*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$69)=0,($D$67*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$69)=0,($D$67*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$69)=0,($D$67*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$69)=0,($D$67*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$69)=0,($D$67*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$69)=0,($D$67*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$69)=0,($D$67*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$69)=0,($D$67*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$69)=0,($D$67*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$69)=0,($D$67*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$69)=0,($D$67*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$69)=0,($D$67*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$69)=0,($D$67*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$69)=0,($D$67*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$69)=0,($D$67*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$69)=0,($D$67*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$69)=0,($D$67*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$69)=0,($D$67*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E70","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E71","v":0}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E72","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},0,{"$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$8)","v":"€"},0,{"$f":"Input!E77","v":1410},{"$f":"E72*(1+(1*$B$6))","v":1494.6000000000001},{"$f":"F72*(1+(1*$B$6))","v":1584.2760000000003},{"$f":"G72*(1+(1*$B$6))","v":1679.3325600000003},1780.0925136000003,1886.8980644160004,2000.1119482809604,2120.118665177818,2247.325785088487,2382.1653321937965,2525.0952521254244,2676.6009672529499,2837.197025288127,3007.4288468054147,3187.8745776137398,3379.1470522705645,3581.8958754067985,3796.8096279312067,4024.6182056070793,4266.0952979435042,4522.0610158201143,4793.3846767693212,5080.9877573754811,5385.8470228180104,5708.9978441870917]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},0,{"$f":"SUM(Input!E78:E79)","v":0},{"$f":"E73*(1+(1*$B$2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":100},{"$f":"$B$8*$B$9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"SUM(D62:D70)","v":8000},{"$f":"E72+E73+E74+SUMIF(E62:E71,\"<1E+307\")","v":1510},{"$f":"F72+F73+F74+SUMIF(F62:F71,\"<1E+307\")","v":1594.6000000000001},1684.2760000000003,1779.3325600000003,1880.0925136000003,1986.8980644160004,14129.154020211847,2220.118665177818,2347.325785088487,2482.1653321937965,2625.0952521254244,2776.6009672529499,2937.197025288127,21194.660492840823,3287.8745776137398,3479.1470522705645,3681.8958754067985,3896.8096279312067,4124.6182056070793,4366.0952979435042,31818.569820185068,4893.3846767693212,5180.9877573754811,5485.8470228180104,5808.9978441870917]
[]
[]
["Cash Flow:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"D14-D84","v":-8000},{"$f":"E14-E84","v":-1010},6150.4,13483.774000000001,20992.620940000001,28679.353311400002,36546.284878534003,32566.575378818663,40800.384569752248,49220.604476458509,57829.011206813295,66627.205179112905,75616.592113017745,84798.362625922164,76086.238697419642,85655.376781074345,95418.952769910291,105377.06162684319,115529.45687322188,125875.51968815399,136414.22584136584,119947.6015158708,130866.72069863221,141972.6119165734,153262.2502383315,164732.00229905784]
[]
[null,null,null,{"$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$85=TRUE,AC85,NA())","v":145171.74443630315},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"IF($A$85=TRUE,D85,NA())","v":8000},9510,11104.6,12788.876,14568.208560000001,16448.3010736,18435.199138016,32564.353158227845,34784.471823405664,37131.797608494147,39613.962940687947,42239.058192813369,45015.659160066316,47952.856185354445,69147.516678195272,72435.391255809009,75914.538308079573,79596.434183486374,83493.243811417575,87617.862017024658,91983.957314968167,123802.52713515324,128695.91181192256,133876.89956929805,139362.74659211608,145171.74443630315]
[true,null,null,{"$f":"D76","v":8000},{"$f":"SUM($D$76:E76)","v":9510},{"$f":"SUM($D$76:F76)","v":11104.6},{"$f":"SUM($D$76:G76)","v":12788.876},{"$f":"SUM($D$76:H76)","v":14568.208560000001},{"$f":"SUM($D$76:I76)","v":16448.3010736},{"$f":"SUM($D$76:J76)","v":18435.199138016},{"$f":"SUM($D$76:K76)","v":32564.353158227845},{"$f":"SUM($D$76:L76)","v":34784.471823405664},{"$f":"SUM($D$76:M76)","v":37131.797608494147},{"$f":"SUM($D$76:N76)","v":39613.962940687947},{"$f":"SUM($D$76:O76)","v":42239.058192813369},{"$f":"SUM($D$76:P76)","v":45015.659160066316},{"$f":"SUM($D$76:Q76)","v":47952.856185354445},{"$f":"SUM($D$76:R76)","v":69147.516678195272},{"$f":"SUM($D$76:S76)","v":72435.391255809009},{"$f":"SUM($D$76:T76)","v":75914.538308079573},{"$f":"SUM($D$76:U76)","v":79596.434183486374},{"$f":"SUM($D$76:V76)","v":83493.243811417575},{"$f":"SUM($D$76:W76)","v":87617.862017024658},{"$f":"SUM($D$76:X76)","v":91983.957314968167},{"$f":"SUM($D$76:Y76)","v":123802.52713515324},{"$f":"SUM($D$76:Z76)","v":128695.91181192256},{"$f":"SUM($D$76:AA76)","v":133876.89956929805},{"$f":"SUM($D$76:AB76)","v":139362.74659211608},{"$f":"SUM($D$76:AC76)","v":145171.74443630315}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"€ /m3"},{"$f":"D76/($B$9*365)","v":0.43835616438356162},{"$f":"E76/($B$9*365)","v":8.2739726027397265E-2},8.7375342465753431E-2,9.2289095890410969E-2,9.7497674520547958E-2,0.10301876786849316,0.10887112681731509,0.77420022028558066,0.12165033781796263,0.12862059096375272,0.13600905929829021,0.14384083573289996,0.15214251875358631,0.1609423027555138,1.1613512598816889,0.18015751110212272,0.19063819464496243,0.20174771920037252,0.21352381522910721,0.226006477019566,0.23923809851745229,1.74348327781836,0.26813066722023676,0.28388974013016333,0.30059435741468549,0.31830125173627899]
["Average water cost over 25 years",{"$f":"AVERAGE(D86:AC86)","v":0.30594677436523315},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"€ /m3"},{"$nulls":5},{"$f":"AVERAGE(D86:I86)","v":0.15021279519269407},{"$nulls":4},{"$f":"AVERAGE(D86:N86)","v":0.19732982784900599}]
[]
["NPV",{"$f":"Input!E12","v":0.04},{"$f":"NPV(B89,E79:AC79)+D79","v":1011366.6788325224}]
["IRR",null,{"$f":"IRR(D79:AC79)","v":0.88214850958457536}]
[]
[]
[]
[]
[]
[]
[{"$nulls":13},"PV",null,"Diesel"]
[{"$nulls":11},"Anuties of Investment",null,{"$f":"C51","v":481338.80954740016},null,{"$f":"C89","v":1011366.6788325224}]
[]
[{"$nulls":11},"Year",null,"Annuity","NPV","Annuity","NPV"]
[{"$nulls":11},0]
[{"$nulls":11},1,null,{"$f":"PMT($B$51,$L$121,$C$51,0,0)*-1","v":35417.75210759625},{"$f":"N102*(1.05^-L102)","v":33731.192483425002},{"$f":"PMT($B$89,$L$121,$C$89,0,0)*-1","v":74418.13045254926},{"$f":"P102*(1.06^-L102)","v":70205.783445801178}]
[{"$nulls":11},{"$f":"L102+1","v":2},null,{"$f":"PMT($B$51,$L$121,$C$51,0,0)*-1","v":35417.75210759625},{"$f":"N103*(1.06^-L103)","v":31521.673289067501},{"$f":"PMT($B$89,$L$121,$C$89,0,0)*-1","v":74418.13045254926},{"$f":"P103*(1.06^-L103)","v":66231.871175284134}]
[{"$nulls":11},3,null,35417.75210759625,29737.427631195751,74418.13045254926,62482.8973351737]
[{"$nulls":11},4,null,35417.75210759625,28054.177010562034,74418.13045254926,58946.129561484624]
[{"$nulls":11},5,null,35417.75210759625,26466.204726945311,74418.13045254926,55609.556190079828]
[{"$nulls":11},6,null,35417.75210759625,24968.117666929535,74418.13045254926,52461.845462339457]
[{"$nulls":11},7,null,35417.75210759625,23554.82798766937,74418.13045254926,49492.307039942876]
[{"$nulls":11},8,null,35417.75210759625,22221.535837423937,74418.13045254926,46690.85569805932]
[{"$nulls":11},9,null,35417.75210759625,20963.713054173524,74418.13045254926,44047.977073640868]
[{"$nulls":11},10,null,35417.75210759625,19777.087786956152,74418.13045254926,41554.695352491384]
[{"$nulls":11},11,null,35417.75210759625,18657.629987694483,74418.13045254926,39202.542785369224]
[{"$nulls":11},12,null,35417.75210759625,17601.537724240075,74418.13045254926,36983.530929593602]
[{"$nulls":11},13,null,35417.75210759625,16605.224268151014,74418.13045254926,34890.123518484528]
[{"$nulls":11},14,null,35417.75210759625,15665.305913350016,74418.13045254926,32915.210866494846]
[{"$nulls":11},15,null,35417.75210759625,14778.590484292463,74418.13045254926,31052.085723108332]
[{"$nulls":11},16,null,35417.75210759625,13942.066494615534,74418.13045254926,29294.420493498437]
[{"$nulls":11},17,null,35417.75210759625,13152.892919448615,74418.13045254926,27636.245748583424]
[{"$nulls":11},18,null,35417.75210759625,12408.389546649638,74418.13045254926,26071.929951493799]
[{"$nulls":11},19,null,35417.75210759625,11706.027874197769,74418.13045254926,24596.160331597919]
[{"$nulls":11},20,null,35417.75210759625,11043.422522828085,74418.13045254926,23203.924841130116]
[]
[{"$nulls":11},"Total",null,null,{"$f":"SUM(O102:O121)","v":406557.04520981584},null,{"$f":"SUM(Q102:Q121)","v":853570.09352365159}]
[]
[]
[]
[{"$f":"Input!D92","v":"Diesel powered irrigation system"}]
[]
[{"$f":"Input!C96","v":"Generator"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E96","v":2000},{"$f":"IF(MOD(E11,Input!$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$2)^G11),0)","v":0},{"$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$2)^J11),0)","v":0},{"$f":"IF(MOD(K11,Input!$G$96)=0,($D$129*(1+$B$2)^K11),0)","v":3007.2605179827215},{"$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$2)^M11),0)","v":0},{"$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$2)^P11),0)","v":0},{"$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$2)^R11),0)","v":4521.8079115088522},{"$f":"IF(MOD(S11,Input!$G$96)=0,($D$129*(1+$B$2)^S11),0)","v":0},{"$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$2)^V11),0)","v":0},{"$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$2)^Y11),0)","v":6799.1272010912389},{"$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$2)^AB11),0)","v":0},{"$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$8)","v":"€"},{"$f":"Input!E97","v":5000},{"$f":"IF(MOD(E11,Input!$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$2)^I11),0)","v":0},{"$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$2)^K11),0)","v":7518.1512949568041},{"$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$2)^N11),0)","v":0},{"$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$2)^R11),0)","v":11304.51977877213},{"$f":"IF(MOD(S11,Input!$G$97)=0,($D$130*(1+$B$2)^S11),0)","v":0},{"$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$2)^X11),0)","v":0},{"$f":"IF(MOD(Y11,Input!$G$97)=0,($D$130*(1+$B$2)^Y11),0)","v":16997.818002728098},{"$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$2)^AC11),0)","v":0}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E98","v":0},{"$f":"IF(MOD(E11,Input!$G$98)=0,($D$131*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$98)=0,($D$131*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$98)=0,($D$131*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$98)=0,($D$131*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$98)=0,($D$131*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$98)=0,($D$131*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$98)=0,($D$131*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$98)=0,($D$131*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$98)=0,($D$131*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$98)=0,($D$131*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$98)=0,($D$131*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$98)=0,($D$131*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$98)=0,($D$131*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$98)=0,($D$131*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$98)=0,($D$131*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$98)=0,($D$131*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$98)=0,($D$131*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$98)=0,($D$131*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$98)=0,($D$131*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$98)=0,($D$131*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$98)=0,($D$131*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$98)=0,($D$131*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$98)=0,($D$131*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$98)=0,($D$131*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$98)=0,($D$131*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C99","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E99","v":0},{"$f":"IF(MOD(E11,Input!$G$99)=0,($D$132*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$99)=0,($D$132*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$99)=0,($D$132*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$99)=0,($D$132*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$99)=0,($D$132*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$99)=0,($D$132*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$99)=0,($D$132*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$99)=0,($D$132*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$99)=0,($D$132*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$99)=0,($D$132*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$99)=0,($D$132*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$99)=0,($D$132*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$99)=0,($D$132*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$99)=0,($D$132*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$99)=0,($D$132*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$99)=0,($D$132*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$99)=0,($D$132*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$99)=0,($D$132*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$99)=0,($D$132*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$99)=0,($D$132*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$99)=0,($D$132*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$99)=0,($D$132*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$99)=0,($D$132*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$99)=0,($D$132*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$99)=0,($D$132*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E100","v":0},{"$f":"IF(MOD(E11,Input!$G$100)=0,($D$133*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,Input!$G$100)=0,($D$133*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,Input!$G$100)=0,($D$133*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,Input!$G$100)=0,($D$133*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,Input!$G$100)=0,($D$133*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,Input!$G$100)=0,($D$133*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,Input!$G$100)=0,($D$133*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,Input!$G$100)=0,($D$133*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,Input!$G$100)=0,($D$133*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,Input!$G$100)=0,($D$133*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,Input!$G$100)=0,($D$133*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,Input!$G$100)=0,($D$133*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,Input!$G$100)=0,($D$133*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,Input!$G$100)=0,($D$133*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,Input!$G$100)=0,($D$133*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,Input!$G$100)=0,($D$133*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,Input!$G$100)=0,($D$133*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,Input!$G$100)=0,($D$133*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,Input!$G$100)=0,($D$133*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,Input!$G$100)=0,($D$133*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,Input!$G$100)=0,($D$133*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,Input!$G$100)=0,($D$133*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,Input!$G$100)=0,($D$133*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,Input!$G$100)=0,($D$133*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,Input!$G$100)=0,($D$133*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E101","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E102","v":0}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"Input!E103","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},0,{"$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$8)","v":"€"},0,{"$f":"Input!E108","v":3780},{"$f":"E138*(1+(1*$B$5))","v":4082.4},{"$f":"F138*(1+(1*$B$5))","v":4408.9920000000002},4761.7113600000002,5142.6482688000006,5554.0601303040012,5998.3849407283215,6478.2557359865878,6996.516194865515,7556.2374904547569,8160.7364896911376,8813.5954088664294,9518.6830415757449,10280.177684901806,11102.591899693951,11990.799251669469,12950.063191803027,13986.06824714727,15104.953706919052,16313.350003472577,17618.418003750383,19027.891444050416,20550.122759574449,22194.132580340407,23969.663186767641]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},0,{"$f":"SUM(Input!E109:E110)","v":0},{"$f":"E139*(1+(1*$B$2))","v":0},{"$f":"F139*(1+(1*$B$2))","v":0},{"$f":"G139*(1+(1*$B$2))","v":0},{"$f":"H139*(1+(1*$B$2))","v":0},{"$f":"I139*(1+(1*$B$2))","v":0},{"$f":"J139*(1+(1*$B$2))","v":0},{"$f":"K139*(1+(1*$B$2))","v":0},{"$f":"L139*(1+(1*$B$2))","v":0},{"$f":"M139*(1+(1*$B$2))","v":0},{"$f":"N139*(1+(1*$B$2))","v":0},{"$f":"O139*(1+(1*$B$2))","v":0},{"$f":"P139*(1+(1*$B$2))","v":0},{"$f":"Q139*(1+(1*$B$2))","v":0},{"$f":"R139*(1+(1*$B$2))","v":0},{"$f":"S139*(1+(1*$B$2))","v":0},{"$f":"T139*(1+(1*$B$2))","v":0},{"$f":"U139*(1+(1*$B$2))","v":0},{"$f":"V139*(1+(1*$B$2))","v":0},{"$f":"W139*(1+(1*$B$2))","v":0},{"$f":"X139*(1+(1*$B$2))","v":0},{"$f":"Y139*(1+(1*$B$2))","v":0},{"$f":"Z139*(1+(1*$B$2))","v":0},{"$f":"AA139*(1+(1*$B$2))","v":0},{"$f":"AB139*(1+(1*$B$2))","v":0}]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":100},{"$f":"$B$8*$B$9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"SUM(D129:D136)","v":7000},{"$f":"E138+E139+E140+SUMIF(E129:E137,\"<1E+307\")","v":3880},{"$f":"F138+F139+F140+SUMIF(F129:F137,\"<1E+307\")","v":4182.3999999999996},4508.9920000000002,4861.7113600000002,5242.6482688000006,5654.0601303040012,16623.796753667848,6578.2557359865878,7096.516194865515,7656.2374904547569,8260.7364896911386,8913.5954088664294,9618.6830415757449,26206.505375182787,11202.591899693951,12090.799251669469,13050.063191803027,14086.06824714727,15204.953706919052,16413.350003472577,41515.363207569724,19127.891444050416,20650.122759574449,22294.132580340407,24069.663186767641]
[]
[]
["Cash Flow:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"D14-D150","v":-7000},{"$f":"E14-E150","v":-2380},{"$f":"F14-F150","v":2192.6000000000004},{"$f":"G14-G150","v":6701.2580000000016},11127.726139999999,15451.902756200001,19651.672257446007,13177.320024274661,17052.992144399475,20724.021641328698,24158.356213422521,27320.908948156415,30173.301440447773,32673.585937064563,18949.617126220081,20604.037887794577,21755.961677231622,22345.903217768297,22309.0398449309,21574.767158551054,20066.21860623383,-6097.1991066458577,-9412.5866911655467,-13775.83047542331,-19294.477711187617,-26085.390993041859]
[]
[null,null,null,{"$f":"IF(D145>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E145>0,\"Yes\",\"No\")","v":"No"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",{"$f":"IF(V145>0,\"Yes\",\"No\")","v":"Yes"},"Yes","Yes","No","No","No","No","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$151=TRUE,AC151,NA())","v":335989.13772840286},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"€"},{"$f":"IF($A$151=TRUE,D151,NA())","v":7000},{"$f":"IF($A$151=TRUE,E151,NA())","v":10880},15062.4,19571.392,24433.103360000001,29675.751628800001,35329.811759103999,51953.608512771847,58531.864248758437,65628.380443623959,73284.61793407872,81545.354423769866,90458.949832636295,100077.63287421204,126284.13824939483,137486.73014908878,149577.52940075824,162627.59259256127,176713.66083970855,191918.61454662759,208331.96455010018,249847.3277576699,268975.21920172032,289625.34196129476,311919.47454163519,{"$f":"IF($A$151=TRUE,AC151,NA())","v":335989.13772840286}]
[true,null,null,{"$f":"D142","v":7000},{"$f":"SUM($D$142:E142)","v":10880},{"$f":"SUM($D$142:F142)","v":15062.4},{"$f":"SUM($D$142:G142)","v":19571.392},{"$f":"SUM($D$142:H142)","v":24433.103360000001},{"$f":"SUM($D$142:I142)","v":29675.751628800001},{"$f":"SUM($D$142:J142)","v":35329.811759103999},{"$f":"SUM($D$142:K142)","v":51953.608512771847},{"$f":"SUM($D$142:L142)","v":58531.864248758437},{"$f":"SUM($D$142:M142)","v":65628.380443623959},{"$f":"SUM($D$142:N142)","v":73284.61793407872},{"$f":"SUM($D$142:O142)","v":81545.354423769866},{"$f":"SUM($D$142:P142)","v":90458.949832636295},{"$f":"SUM($D$142:Q142)","v":100077.63287421204},{"$f":"SUM($D$142:R142)","v":126284.13824939483},{"$f":"SUM($D$142:S142)","v":137486.73014908878},{"$f":"SUM($D$142:T142)","v":149577.52940075824},{"$f":"SUM($D$142:U142)","v":162627.59259256127},{"$f":"SUM($D$142:V142)","v":176713.66083970855},{"$f":"SUM($D$142:W142)","v":191918.61454662759},{"$f":"SUM($D$142:X142)","v":208331.96455010018},{"$f":"SUM($D$142:Y142)","v":249847.3277576699},{"$f":"SUM($D$142:Z142)","v":268975.21920172032},{"$f":"SUM($D$142:AA142)","v":289625.34196129476},{"$f":"SUM($D$142:AB142)","v":311919.47454163519},{"$f":"SUM($D$142:AC142)","v":335989.13772840286}]
["Cost of water",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"€ /m3"},{"$f":"D142/($B$9*365)","v":0.38356164383561642},{"$f":"E142/($B$9*365)","v":0.21260273972602739},0.22917260273972601,0.24706805479452057,0.26639514301369865,0.28726839829041101,0.30981151398926032,0.91089297280371773,0.36045236909515549,0.38885020245838436,0.41951986249067164,0.45264309532554187,0.48841618678720161,0.52705112556579425,1.4359728972702896,0.61384065203802474,0.66250954803668316,0.7150719557152343,0.77183935600806963,0.83314814832433159,0.89936164402589458,2.2748144223325877,1.0481036407698858,1.1315135758670931,1.2215963057720771,1.3188856540694598]
["Average water cost over 25 years",{"$f":"AVERAGE(D152:AC152)","v":0.70809091196712914},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8&\" /m3\")","v":"€ /m3"},{"$nulls":5},{"$f":"AVERAGE(D152:I152)","v":0.27101143039999998},{"$nulls":4},{"$f":"AVERAGE(D152:N152)","v":0.3650541366579263}]
[]
["NPV",{"$f":"Input!E12","v":0.04},{"$f":"NPV(B155,E145:AC145)+D145","v":192343.6671737537}]
["IRR",null,{"$f":"IRR(D145:AC145)","v":0.60619582283392726}]
{"$rows_empty":24}
[{"$nulls":5},"Diagramms (Output) - Number:"]
[]
[]
[]
[{"$nulls":4},{"$f":"Output!B23","v":"Net Present Value (NPV) over 25 years"},null,null,{"$f":"Output!B21","v":"Internal Rate of Return (IRR 25 Years)"},null,null,{"$f":"Output!B27","v":"System Life Cycle Costs (25 years)"},null,null,{"$f":"Output!B29","v":"Years for Payback"},null,null,null,"Accumulated cash flow",null,null,"Water cost","5 years","10 years","25 years"]
[]
[{"$nulls":4},{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"C51","v":481338.80954740016},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"C52","v":0.19141099458151012},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"B46","v":196236.24871033884},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"B44","v":6},null,null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"AC41","v":113667.49802502216},null,{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$f":"IF($A$47=TRUE,I49,NA())","v":0.38036990975377516},{"$f":"IF($A$47=TRUE,N49,NA())","v":0.37128385676817532},{"$f":"IF($A$47=TRUE,B49,NA())","v":0.41356427546962871}]
[{"$nulls":4},{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"C89","v":1011366.6788325224},null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"C90","v":0.88214850958457536},null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"B84","v":145171.74443630315},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":164732.00229905784},null,{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$f":"IF($A$85=TRUE,I87,NA())","v":0.15021279519269407},{"$f":"IF($A$85=TRUE,N87,NA())","v":0.19732982784900599},{"$f":"IF($A$85=TRUE,B87,NA())","v":0.30594677436523315}]
[{"$nulls":4},{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"C155","v":192343.6671737537},null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"C156","v":0.60619582283392726},null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"B150","v":335989.13772840286},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":-26085.390993041859},null,{"$f":"Input!D92","v":"Diesel powered irrigation system"},{"$f":"IF($A$151=TRUE,I153,NA())","v":0.27101143039999998},{"$f":"IF($A$151=TRUE,N153,NA())","v":0.3650541366579263},{"$f":"IF($A$151=TRUE,B153,NA())","v":0.70809091196712914}]
[{"$nulls":4},{"$f":"\" \" & Input!E8","v":" €"},null,null,"%",null,null,{"$f":"\" \" & Input!E8","v":" €"},null,null,"Years",{"$nulls":4},{"$f":"\" \" & Input!E8","v":" €"},null,null,{"$f":"\" \" & Input!E8","v":" €"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated income and system costs over first 10 years in \" & E190","v":"Comparative accumulated income and system costs over first 10 years in  €"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated income and system costs over first 25 years in \" & E190","v":"Comparative accumulated income and system costs over first 25 years in  €"}]
[{"$nulls":4},{"$f":"\"Comparative accumulated cash flow over first 10 years in \" & E190","v":"Comparative accumulated cash flow over first 10 years in  €"}]
[{"$nulls":4},{"$f":"\"Average annual water cost in \" & E190 &\" /m³\"","v":"Average annual water cost in  € /m³"}]
[{"$nulls":9},"Connections:"]
[{"$nulls":4},{"$f":"Input!D30","v":"Solar powered irrigation system"},{"$nulls":4},{"$f":"Input!E8 & \"/kWh\"","v":"€/kWh"}]
[{"$nulls":4},{"$f":"Input!D60","v":"Grid powered irrigation system"},{"$nulls":4},{"$f":"Input!E8 & \"/l\"","v":"€/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}]