{"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":5,"images":5,"macros":0,"external_links":0,"defined_names":231,"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":63,"n_cols":4,"rows_kept":63,"cut":false,"hidden":false,"merged":[[14,1,14,2],[13,3,13,9],[14,3,14,9],[11,1,11,8],[7,0,7,9],[12,0,12,9],[8,0,8,9],[13,1,13,2],[0,0,0,9],[2,0,2,8],[5,1,5,8],[6,1,6,8],[9,1,9,8],[76,1,76,8],[30,1,30,8],[74,1,74,8],[75,1,75,8],[29,1,29,10],[31,1,31,7],[32,1,32,10],[35,1,43,8],[45,1,55,8],[56,1,61,8],[28,1,28,8],[20,1,20,8],[23,1,23,8],[24,1,24,8],[25,1,25,8],[27,1,27,8],[21,0,21,9],[22,0,22,9],[15,3,15,9],[16,3,16,9],[17,3,17,9],[18,3,18,9],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2]]}
["Read Me Sheet"]
[]
["Toolbox on Solar Powered Irrigation Systems (SPIS)"]
[]
[]
[null,"Introduction"]
[null,"Design – Simplified Financial Viability Tool"]
["This tool allows for a comparative assessment between income and two (2) 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)"]
[]
[]
[null,"Overview"]
["This tool comprises the following sheets:"]
[null," \"Input\"",null,"for data entry of anticipated income and expenditure for pumping and irrigation technology"]
[null,"\"Output\"",null,"for analysis of results automatically generated from Input sheet"]
[null,"\"Loan Repayment Solar\"",null,"Hidden. For review of loan repayment schedule automatically generated from Input sheet"]
[null,"\"Loan Repayment Grid\"",null,"Hidden. For review of loan repayment schedule automatically generated from Input sheet"]
[null,"\"Loan Repayment Diesel\"",null,"Hidden. For review of loan repayment schedule automatically generated from Input sheet"]
[null,"\"Cashflow calculation\"",null,"Hidden. For review of loan repayment schedule automatically generated from Input sheet"]
[]
[null,"Tips & Tricks"]
[]
["Only enter values into white cells!"]
[null,"None entry cells (coloured cells) are password protected. Password: GIZ"]
[null,"Total water need per  day can be calculated with the 3.1_SAFEGUARD Water_Water Requirement Tool"]
[null,"Total income per year can be calculated with the 5.6_DESIGN_Farm Analysis Tool"]
[]
[null,"About"]
[null,"Published by: GIZ & FAO"]
[null,"Resposible: GIZ project Sustainable Energy for Food - Powering Agriculture"]
[null,"Contact: Powering.Agriculture@giz.de"]
[null,"Download link: https://energypedia.info/wiki/Toolbox_on_SPIS"]
[null,"About: Powering Agriculture: An Energy Grand Challenge for Development: https://poweringag.org"]
[null,"Version: 1.0 (January 2017)"]
[]
[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."]
{"$rows_empty":9}
[null,"The designations employed and the presentation of material in this information product do not imply the expression of any opinion whatsoever on the part of the Food and Agriculture Organizations of the United Nations (FAO), Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH or any of the PAEGC Founding Partners concerning the legal or development status of any country, territory, city or area or of its authorities, or concerning the delimitation of its frontiers or boundaries. The mention of specific companies or products of manufacturers, whether or not these have been patented, does not imply that these have been endorsed or recommended by FAO, GIZ, or any of the PAEGC Founding Partners in preference to others of a similar nature that are not mentioned. The views expressed in this information product are those of the author and do not necessarily reflect the views or policies of FAO, GIZ, or any of the PAEGC Founding Partners."]
{"$rows_empty":10}
[null,"FAO, GIZ 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 FAO and GIZ as the source and copyright holder is given."]
[]
[]
[]
[]
[]
[null,"© GIZ and FAO, 2017"]

{"sheet":"Input","index":1,"n_rows":114,"n_cols":11,"rows_kept":114,"cut":false,"hidden":false,"merged":[[0,1,0,8],[91,1,92,1],[113,4,113,5],[82,4,82,5],[31,1,32,1],[60,1,61,1],[50,4,50,5]]}
[null,"Design – Simplified Financial Viability Tool"]
[]
[null,"This INPUT sheet requires entry of values, which then serve the results displayed in the next OUTPUT sheet."]
[null,null," "]
[]
[null,"Basic assumptions"]
[]
[null,"Currency used for calculation:",null,null,"KES","use any currency"]
[]
[null,"Inflation",null,null,0.1148,"the national percentage rate for the devaluation of money per year"]
[]
[null,"Discount rate",null,null,0.16,"the annual rate used to determine the present value of future cash flows"]
[]
[null,"Annual profit margin increase",null,null,0.01,"the rate at which the farmer will increase prices every year"]
[]
[null,"Annual fuel price increase",null,null,3.8399999999999997E-2,"the rate at which the energyprice (fuel & electricity) will increase every year"]
[]
[]
[null,"Total water need per day",null,null,26,"m³ per day"]
[]
[null,"Gross Farm Profit",null,null,523911,{"$f":"E8","v":"KES"}]
[]
[]
[]
[]
[null,"Assumptions for: ",null,"Solar powered irrigation system costs"]
[]
[]
[{"$nulls":6},"Component lifespan"]
[null,null,"Solar panels",null,400000,{"$f":"E8","v":"KES"},20,"Years"]
[null,null,"Control unit",null,50000,{"$f":"E8","v":"KES"},5,"Years"]
[null,"Initial Capital Costs","Motor Pump",null,250000,{"$f":"E8","v":"KES"},5,"Years"]
[null,null,"Wires / tubes",null,20000,{"$f":"E8","v":"KES"},5,"Years"]
[null,null,"Water storage",null,55000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},20,"Years"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES"]
[null,null,"Installation",null,25000,"KES"]
[null,null,"Other costs",null,null,"KES"]
[null,null,"Totals costs",null,{"$f":"SUM(E30:E38)","v":880000},"KES"]
[]
[]
[null,"Running costs","Maintenance costs per year:",null,6000,{"$f":"E8","v":"KES"}]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[]
[null,null,"Total costs per year:",null,{"$f":"SUM(E41:E43)","v":6000},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[]
[]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Loan","Interest Rate"]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]
[]
[]
[]
[null,"Assumptions for: ",null,"Grid powered irrigation system costs"]
[]
[]
[{"$nulls":6},"Component lifespan"]
[null,null,"Inverter",null,null,{"$f":"E8","v":"KES"},null,"Years"]
[null,null,"Control unit",null,null,{"$f":"E8","v":"KES"},null,"Years"]
[null,"Initial Capital Costs","Motor Pump",null,150000,{"$f":"E8","v":"KES"},5,"Years"]
[null,null,"Wires / tubes",null,50000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},5,"Years"]
[null,null,"Water storage",null,55000,"KES",20,"Years"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES"]
[null,null,"Installation",null,15000,"KES"]
[null,null,"Other costs",null,null,"KES"]
[null,null,"Total costs",null,{"$f":"SUM(E59:E67)","v":350000},"KES"]
[]
[]
[{"$nulls":6},"Assumptions Grid Connection costs"]
[null,null,"Electricity costs per year:",null,{"$f":"J81","v":13474.5},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Running costs","Maintenance costs per year:",null,5000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Pump's power demand:",null,null,0.75,"kW"]
[{"$nulls":6},"Daily water requirement:",null,null,{"$f":"E19","v":26},"m³/day"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E72:E74)","v":18474.5},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Volume flow m³/hour:",null,null,6,"m³/hour"]
[{"$nulls":6},"kWh needed per day: ",null,null,{"$f":"(J75/J76)*J74","v":3.25},"kWh"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,200,"days/year"]
[{"$nulls":6},"kWh needed per year:",null,null,{"$f":"J78*J77","v":650},"kWh"]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Cost kWh:",null,null,20.73,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/kWh\"","v":"KES/kWh"}]
[null,"Loan","Interest Rate",null,null,null,"Electricity cost per year:",null,null,{"$f":"J80*J79","v":13474.5},{"$f":"E8","v":"KES"}]
[null,null,"Investment Period",null,null,"Years"]
[null,null,"Name of Bank"]
[]
[]
[]
[null,"Assumptions for: ",null,"Diesel powered irrigation system costs"]
[]
[]
[{"$nulls":6},"Component lifespan"]
[null,null,"Generator",null,150000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},3,"Years"]
[null,"Initial Capital Costs","Pump",null,150000,"KES",5,"Years"]
[null,null,"Wires / tubes",null,50000,"KES",5,"Years"]
[null,null,"Water storage",null,55000,"KES",20,"Years"]
[null,null,"Irrigation system",null,80000,"KES",5,"Years"]
[null,null,"Drilling",null,null,"KES"]
[null,null,"Installation",null,25000,"KES"]
[null,null,"Other costs",null,null,"KES"]
[null,null,"Total costs",null,{"$f":"SUM(E89:E98)","v":510000},"KES"]
[]
[]
[{"$nulls":6},"Assumptions Diesel Costs"]
[null,null,"Fuel costs per year:",null,{"$f":"J111","v":68466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Running costs","Maintenance costs per year:",null,30000,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Pump's diesel demand:",null,null,1,"l/hour"]
[null,null,"Operational costs per year:",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Daily water requirement:",null,null,{"$f":"E19","v":26},"m³/day"]
[{"$nulls":6},"Volume flow m³/hour:",null,null,6,"m³/hour"]
[null,null,"Total costs per year:",null,{"$f":"SUM(E103:E105)","v":98466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Diesel needed per day: ",null,null,{"$f":"(J105/J106)*J104","v":4.333333333333333},"l/day"]
[{"$nulls":6},"Yearly irrigation days: ",null,null,200,"days/year"]
[{"$nulls":6},"Diesel needed per year:",null,null,{"$f":"J108*J107","v":866.66666666666663},"l/year"]
[{"$nulls":6},"Cost Diesel:",null,null,79,{"$f":"IF($E$8=\"\",\"\",$E$8) & \"/l\"","v":"KES/l"}]
[null,null,"Loan amount",null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"},"Diesel cost per year:",null,null,{"$f":"J110*J109","v":68466.666666666657},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":"KES"}]
[null,"Loan","Interest Rate"]
[null,null,"Investment Period",null,null,"Years","CO2 - Emissions per year:",null,null,{"$f":"2.62*J109","v":2270.6666666666665},"kg/year"]
[null,null,"Name of Bank"]

{"sheet":"Output","index":2,"n_rows":87,"n_cols":9,"rows_kept":87,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
["Design – Simplified Financial Viability Tool"]
[]
["This OUTPUT sheet summarises the results as per the entries in the afore completed INPUT sheet."]
{"$rows_empty":20}
["Basic assumptions"]
[]
["Total water need per day",null,null,{"$f":"Input!E19 & \" m³ per day\"","v":"26 m³ per day"}]
[]
["Total income per year",null,null,{"$f":"TEXT(Input!E21,\"#.##0\") &\" \" & Input!E8","v":"523.911 KES"}]
[]
["Inflation",null,null,{"$f":"Input!E10","v":0.1148}]
[]
["Discount rate",null,null,{"$f":"Input!E12","v":0.16}]
[]
["Annual profit margin increase",null,null,{"$f":"Input!E14","v":0.01}]
[]
["Annual fuel price increase",null,null,{"$f":"Input!E16","v":3.8399999999999997E-2}]
[]
["Average annual gross profit (first 10 years)",null,null,{"$f":"TEXT(AVERAGE('Cashflow Calculation'!E9:N9),\"#.##0\") & \" \" &Input!E8 & \" per year\"","v":"548.127 KES per year"}]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Analysis for \" &Input!D26","v":"Analysis for Solar powered irrigation system costs"}]
[]
["Internal Rate of Return (IRR)",null,null,{"$f":"'Cashflow Calculation'!C47","v":0.54532395526480837}]
[]
["Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C46,\"#.##0\") & \" \" &Input!E8","v":"1.564.106 KES"}]
[]
["Annual System Costs (average)",null,null,{"$f":"TEXT('Cashflow Calculation'!B41,\"#.##0\") &\" \" &Input!E8","v":"334.139 KES"}]
[]
["System Life Cycle Costs",null,null,{"$f":"TEXT('Cashflow Calculation'!B43,\"#.##0\") &\" \" &Input!E8","v":"6.682.770 KES"}]
[]
["Lending Bank:",null,null,{"$f":"IF(Input!E51=0,\"\",Input!E51)","v":""}]
[]
["Yearly loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Solar'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":"0 KES"}]
[]
[]
[{"$f":"\"Analysis for \" &Input!D55","v":"Analysis for Grid powered irrigation system costs"}]
[]
["Internal Rate of Return (IRR)",null,null,{"$f":"'Cashflow Calculation'!C85","v":1.4307553329422298}]
[]
["Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C84,\"#.##0\") &\" \" &Input!E8","v":"2.279.208 KES"}]
[]
["Annual System Costs (average)",null,null,{"$f":"TEXT('Cashflow Calculation'!B77,\"#.##0\") &\" \" &Input!E8","v":"199.619 KES"}]
[]
["System Life Cycle Costs",null,null,{"$f":"TEXT('Cashflow Calculation'!B79,\"#.##0\") &\" \" &Input!E8","v":"3.992.370 KES"}]
[]
["Lending Bank:",null,null,{"$f":"IF(Input!E83=0,\"\",Input!E83)","v":""}]
[]
["Yearly loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Grid'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":"0 KES"}]
[]
[]
[{"$f":"\"Analysis for \" &Input!D87","v":"Analysis for Diesel powered irrigation system costs"}]
[{"$nulls":7},"Note:","If an error value is displayed for the Internal Rate of Return (IRR) then the IRR value is below 0% and the investment is not feasible."]
["Internal Rate of Return (IRR)",null,null,{"$f":"'Cashflow Calculation'!C151","v":0.70872658034125835},{"$nulls":4},"If a negative (-) Net Present Value (NPV) is displayed then the investment is not feasible."]
[]
["Net Present Value (NPV)",null,null,{"$f":"TEXT('Cashflow Calculation'!C150,\"#.##0\") &\" \" &Input!E8","v":"963.725 KES"}]
[{"$nulls":7},"Notes / remarks:"]
["Annual System Costs (average)",null,null,{"$f":"TEXT('Cashflow Calculation'!B143,\"#.##0\") &\" \" &Input!E8","v":"472.204 KES"}]
[]
["System Life Cycle Costs",null,null,{"$f":"TEXT('Cashflow Calculation'!B145,\"#.##0\") &\" \" &Input!E8","v":"9.444.081 KES"}]
[]
["Lending Bank:",null,null,{"$f":"IF(Input!E114=0,\"\",Input!E114)","v":""}]
[]
["Yearly loan Repayment:",null,null,{"$f":"TEXT('Loan Repayment Diesel'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &Input!E8","v":"0 KES"}]

{"sheet":"Cashflow Calculation","index":3,"n_rows":192,"n_cols":29,"rows_kept":192,"cut":false,"hidden":true,"merged":[[91,15,91,16],[92,13,92,14],[92,15,92,16],[149,1,150,1],[175,5,175,7],[45,1,46,1],[83,1,84,1],[91,13,91,14]]}
["Annual profit margin increase:",{"$f":"Input!E14","v":0.01}]
["Inflation rate:",{"$f":"Input!E10","v":0.1148}]
["Gross product/year:",{"$f":"Input!E21","v":523911},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"}]
["Fuel price increase/year: ",{"$f":"Input!E16","v":3.8399999999999997E-2}]
["Discount rate",{"$f":"Input!E12","v":0.16}]
[]
[]
[null,null,"year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"B3","v":523911},{"$f":"E9*(1+(1*$B$1))","v":529150.11},534441.61109999998,539786.02721099998,545183.88748310995,550635.72635794105,556142.08362152043,561703.50445773569,567320.53950231301,572993.74489733612,578723.68234630954,584510.91916977265,590356.02836147044,596259.58864508511,602222.18453153595,608244.40637685137,614326.85044061986,620470.11894502607,626674.82013447629,632941.56833582104,639270.98401917925,645663.69385937101,652120.33079796471,658641.53410594433,665227.94944700378]
["Gross product per year:"]
[true,null,"accumulated",{"$f":"IF($A$11=TRUE,D12,NA())","v":0},{"$f":"IF($A$11=TRUE,E12,NA())","v":523911},1053061.1099999999,1587502.7210999997,2127288.7483109999,2672472.6357941097,3223108.3621520507,3779250.4457735713,4340953.9502313072,4908274.4897336205,5481268.2346309563,6059991.9169772658,6644502.8361470383,7234858.8645085087,7831118.4531535935,8433340.6376851294,9041585.0440619811,9655911.8945026007,10276382.013447627,10903056.833582103,11535998.401917925,12175269.385937104,12820933.079796474,13473053.410594439,14131694.944700383,14796922.894147387]
[null,null,null,0,{"$f":"E9","v":523911},{"$f":"SUM($E$9:F9)","v":1053061.1099999999},{"$f":"SUM($E$9:G9)","v":1587502.7210999997},{"$f":"SUM($E$9:H9)","v":2127288.7483109999},{"$f":"SUM($E$9:I9)","v":2672472.6357941097},{"$f":"SUM($E$9:J9)","v":3223108.3621520507},{"$f":"SUM($E$9:K9)","v":3779250.4457735713},{"$f":"SUM($E$9:L9)","v":4340953.9502313072},{"$f":"SUM($E$9:M9)","v":4908274.4897336205},{"$f":"SUM($E$9:N9)","v":5481268.2346309563},{"$f":"SUM($E$9:O9)","v":6059991.9169772658},{"$f":"SUM($E$9:P9)","v":6644502.8361470383},{"$f":"SUM($E$9:Q9)","v":7234858.8645085087},{"$f":"SUM($E$9:R9)","v":7831118.4531535935},{"$f":"SUM($E$9:S9)","v":8433340.6376851294},{"$f":"SUM($E$9:T9)","v":9041585.0440619811},{"$f":"SUM($E$9:U9)","v":9655911.8945026007},{"$f":"SUM($E$9:V9)","v":10276382.013447627},{"$f":"SUM($E$9:W9)","v":10903056.833582103},{"$f":"SUM($E$9:X9)","v":11535998.401917925},{"$f":"SUM($E$9:Y9)","v":12175269.385937104},{"$f":"SUM($E$9:Z9)","v":12820933.079796474},{"$f":"SUM($E$9:AA9)","v":13473053.410594439},{"$f":"SUM($E$9:AB9)","v":14131694.944700383},{"$f":"SUM($E$9:AC9)","v":14796922.894147387}]
[]
[]
[]
[]
[]
[{"$f":"Input!D26","v":"Solar powered irrigation system costs"}]
[]
[]
[{"$f":"Input!C30","v":"Solar panels"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E30","v":400000},{"$f":"IF(MOD(E8,Input!$G$30)=0,($D$21+E8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$30)=0,($D$21+F8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$30)=0,($D$21+G8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$30)=0,($D$21+H8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$30)=0,($D$21+I8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(J8,Input!$G$30)=0,($D$21+J8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$30)=0,($D$21+K8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$30)=0,($D$21+L8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$30)=0,($D$21+M8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$30)=0,($D$21+N8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(O8,Input!$G$30)=0,($D$21+O8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$30)=0,($D$21+P8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$30)=0,($D$21+Q8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$30)=0,($D$21+R8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$30)=0,($D$21+S8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(T8,Input!$G$30)=0,($D$21+T8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$30)=0,($D$21+U8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$30)=0,($D$21+V8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$30)=0,($D$21+W8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$30)=0,($D$21+X8*$B$2*$D$21),0)","v":1318400},{"$f":"IF(MOD(Y8,Input!$G$30)=0,($D$21+Y8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$30)=0,($D$21+Z8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$30)=0,($D$21+AA8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$30)=0,($D$21+AB8*$B$2*$D$21),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$30)=0,($D$21+AC8*$B$2*$D$21),0)","v":0}]
[{"$f":"Input!C31","v":"Control unit"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E31","v":50000},{"$f":"IF(MOD(E8,Input!$G$31)=0,($D$22+E8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$31)=0,($D$22+F8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$31)=0,($D$22+G8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$31)=0,($D$22+H8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$31)=0,($D$22+I8*$B$2*$D$22),0)","v":78700},{"$f":"IF(MOD(J8,Input!$G$31)=0,($D$22+J8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$31)=0,($D$22+K8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$31)=0,($D$22+L8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$31)=0,($D$22+M8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$31)=0,($D$22+N8*$B$2*$D$22),0)","v":107400},{"$f":"IF(MOD(O8,Input!$G$31)=0,($D$22+O8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$31)=0,($D$22+P8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$31)=0,($D$22+Q8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$31)=0,($D$22+R8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$31)=0,($D$22+S8*$B$2*$D$22),0)","v":136100},{"$f":"IF(MOD(T8,Input!$G$31)=0,($D$22+T8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$31)=0,($D$22+U8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$31)=0,($D$22+V8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$31)=0,($D$22+W8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$31)=0,($D$22+X8*$B$2*$D$22),0)","v":164800},{"$f":"IF(MOD(Y8,Input!$G$31)=0,($D$22+Y8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$31)=0,($D$22+Z8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$31)=0,($D$22+AA8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$31)=0,($D$22+AB8*$B$2*$D$22),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$31)=0,($D$22+AC8*$B$2*$D$22),0)","v":193500}]
[{"$f":"Input!C32","v":"Motor Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E32","v":250000},{"$f":"IF(MOD(E8,Input!$G$32)=0,($D$23+E8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$32)=0,($D$23+F8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$32)=0,($D$23+G8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$32)=0,($D$23+H8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$32)=0,($D$23+I8*$B$2*$D$23),0)","v":393500},{"$f":"IF(MOD(J8,Input!$G$32)=0,($D$23+J8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$32)=0,($D$23+K8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$32)=0,($D$23+L8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$32)=0,($D$23+M8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$32)=0,($D$23+N8*$B$2*$D$23),0)","v":537000},{"$f":"IF(MOD(O8,Input!$G$32)=0,($D$23+O8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$32)=0,($D$23+P8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$32)=0,($D$23+Q8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$32)=0,($D$23+R8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$32)=0,($D$23+S8*$B$2*$D$23),0)","v":680500},{"$f":"IF(MOD(T8,Input!$G$32)=0,($D$23+T8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$32)=0,($D$23+U8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$32)=0,($D$23+V8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$32)=0,($D$23+W8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$32)=0,($D$23+X8*$B$2*$D$23),0)","v":824000},{"$f":"IF(MOD(Y8,Input!$G$32)=0,($D$23+Y8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$32)=0,($D$23+Z8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$32)=0,($D$23+AA8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$32)=0,($D$23+AB8*$B$2*$D$23),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$32)=0,($D$23+AC8*$B$2*$D$23),0)","v":967500}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E33","v":20000},{"$f":"IF(MOD(E8,Input!$G$33)=0,($D$24+E8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$33)=0,($D$24+F8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$33)=0,($D$24+G8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$33)=0,($D$24+H8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$33)=0,($D$24+I8*$B$2*$D$24),0)","v":31480},{"$f":"IF(MOD(J8,Input!$G$33)=0,($D$24+J8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$33)=0,($D$24+K8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$33)=0,($D$24+L8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$33)=0,($D$24+M8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$33)=0,($D$24+N8*$B$2*$D$24),0)","v":42960},{"$f":"IF(MOD(O8,Input!$G$33)=0,($D$24+O8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$33)=0,($D$24+P8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$33)=0,($D$24+Q8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$33)=0,($D$24+R8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$33)=0,($D$24+S8*$B$2*$D$24),0)","v":54440},{"$f":"IF(MOD(T8,Input!$G$33)=0,($D$24+T8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$33)=0,($D$24+U8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$33)=0,($D$24+V8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$33)=0,($D$24+W8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$33)=0,($D$24+X8*$B$2*$D$24),0)","v":65920},{"$f":"IF(MOD(Y8,Input!$G$33)=0,($D$24+Y8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$33)=0,($D$24+Z8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$33)=0,($D$24+AA8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$33)=0,($D$24+AB8*$B$2*$D$24),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$33)=0,($D$24+AC8*$B$2*$D$24),0)","v":77400}]
["Water storage",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E34","v":55000},{"$f":"IF(MOD(E8,Input!$G$34)=0,($D$25+E8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$34)=0,($D$25+F8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$34)=0,($D$25+G8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$34)=0,($D$25+H8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$34)=0,($D$25+I8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(J8,Input!$G$34)=0,($D$25+J8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$34)=0,($D$25+K8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$34)=0,($D$25+L8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$34)=0,($D$25+M8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$34)=0,($D$25+N8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(O8,Input!$G$34)=0,($D$25+O8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$34)=0,($D$25+P8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$34)=0,($D$25+Q8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$34)=0,($D$25+R8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$34)=0,($D$25+S8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(T8,Input!$G$34)=0,($D$25+T8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$34)=0,($D$25+U8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$34)=0,($D$25+V8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$34)=0,($D$25+W8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$34)=0,($D$25+X8*$B$2*$D$25),0)","v":181280},{"$f":"IF(MOD(Y8,Input!$G$34)=0,($D$25+Y8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$34)=0,($D$25+Z8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$34)=0,($D$25+AA8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$34)=0,($D$25+AB8*$B$2*$D$25),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$34)=0,($D$25+AC8*$B$2*$D$25),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E35","v":80000},{"$f":"IF(MOD(E8,Input!$G$35)=0,($D$26+E8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$35)=0,($D$26+F8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$35)=0,($D$26+G8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$35)=0,($D$26+H8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$35)=0,($D$26+I8*$B$2*$D$26),0)","v":125920},{"$f":"IF(MOD(J8,Input!$G$35)=0,($D$26+J8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$35)=0,($D$26+K8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$35)=0,($D$26+L8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$35)=0,($D$26+M8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$35)=0,($D$26+N8*$B$2*$D$26),0)","v":171840},{"$f":"IF(MOD(O8,Input!$G$35)=0,($D$26+O8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$35)=0,($D$26+P8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$35)=0,($D$26+Q8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$35)=0,($D$26+R8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$35)=0,($D$26+S8*$B$2*$D$26),0)","v":217760},{"$f":"IF(MOD(T8,Input!$G$35)=0,($D$26+T8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$35)=0,($D$26+U8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$35)=0,($D$26+V8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$35)=0,($D$26+W8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$35)=0,($D$26+X8*$B$2*$D$26),0)","v":263680},{"$f":"IF(MOD(Y8,Input!$G$35)=0,($D$26+Y8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$35)=0,($D$26+Z8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$35)=0,($D$26+AA8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$35)=0,($D$26+AB8*$B$2*$D$26),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$35)=0,($D$26+AC8*$B$2*$D$26),0)","v":309600}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E36","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E37","v":25000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E38","v":0}]
["Loan Repayment ",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC8<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0}]
["Energy costs (fuel or electricity):",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"Input!E41","v":0},{"$f":"E31*(1+(1*$B$4))","v":0},{"$f":"F31*(1+(1*$B$4))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"SUM(Input!E42:E43)","v":6000},{"$f":"E32*(1+(1*$B$2))","v":6688.8},7456.6742400000003,8312.7004427520005,9266.9984535799304,10330.849876050906,11516.83144182155,12838.963691342664,14312.876723108802,15955.994970921693,17787.743193583505,19829.776112206891,22106.234409888242,24644.030120143412,27473.164777935875,30627.084094442915,34143.073348484962,38062.698168891038,42432.295918679731,47303.523490144165,52733.967986812713,58787.827511698815,65536.670110041843,73060.279838674644,81447.599964154491]
[]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D21:D29)","v":880000},{"$f":"E31+E32+SUMIF(E21:E30,\"<1E+307\")","v":6000},{"$f":"F31+F32+SUMIF(F21:F30,\"<1E+307\")","v":6688.8},7456.6742400000003,8312.7004427520005,638866.99845357996,10330.849876050906,11516.83144182155,12838.963691342664,14312.876723108802,875155.99497092166,17787.743193583505,19829.776112206891,22106.234409888242,24644.030120143412,1116273.1647779359,30627.084094442915,34143.073348484962,38062.698168891038,42432.295918679731,2865383.5234901439,52733.967986812713,58787.827511698815,65536.670110041843,73060.279838674644,1629447.5999641544]
[]
[]
["Cash Flow:",null,null,{"$f":"D9-D35","v":-880000},{"$f":"E9-E35","v":517911},522461.31,526984.93686000002,531473.32676824799,-93683.110970470007,540304.8764818901,544625.2521796989,548864.54076639307,553007.6627792042,-302162.25007358554,560935.93915272597,564681.14305756579,568249.79395158216,571615.55852494168,-514050.98024639999,577617.32228240848,580183.77709213493,{"$f":"V9-V35","v":582407.42077613506},584242.52421579661,-2232441.955154323,586537.01603236655,586875.86634767218,586583.66068792285,585581.25426726975,-964219.65051715064]
[]
[]
["Annual System Costs (average)",{"$f":"SUM(D35:X35)/20","v":334138.51567369886},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"}]
[]
["System Life Cycle Costs",{"$f":"X44","v":6682770.3134739771},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$44=TRUE,D44,NA())","v":880000},{"$f":"IF($A$44=TRUE,E44,NA())","v":886000},892688.8,900145.47424000001,908458.174682752,1547325.1731363321,1557656.0230123829,1569172.8544542044,1582011.8181455471,1596324.6948686559,2471480.6898395773,2489268.4330331609,2509098.2091453676,2531204.4435552559,2555848.4736753991,3672121.638453335,3702748.7225477779,3736891.7958962629,3774954.4940651539,3817386.7899838337,6682770.3134739771,6735504.28146079,6794292.1089724889,6859828.7790825311,6932889.0589212058,8562336.6588853598]
[true,null,null,{"$f":"D35","v":880000},{"$f":"SUM($D$35:E35)","v":886000},{"$f":"SUM($D$35:F35)","v":892688.8},{"$f":"SUM($D$35:G35)","v":900145.47424000001},{"$f":"SUM($D$35:H35)","v":908458.174682752},{"$f":"SUM($D$35:I35)","v":1547325.1731363321},{"$f":"SUM($D$35:J35)","v":1557656.0230123829},{"$f":"SUM($D$35:K35)","v":1569172.8544542044},{"$f":"SUM($D$35:L35)","v":1582011.8181455471},{"$f":"SUM($D$35:M35)","v":1596324.6948686559},{"$f":"SUM($D$35:N35)","v":2471480.6898395773},{"$f":"SUM($D$35:O35)","v":2489268.4330331609},{"$f":"SUM($D$35:P35)","v":2509098.2091453676},{"$f":"SUM($D$35:Q35)","v":2531204.4435552559},{"$f":"SUM($D$35:R35)","v":2555848.4736753991},{"$f":"SUM($D$35:S35)","v":3672121.638453335},{"$f":"SUM($D$35:T35)","v":3702748.7225477779},{"$f":"SUM($D$35:U35)","v":3736891.7958962629},{"$f":"SUM($D$35:V35)","v":3774954.4940651539},{"$f":"SUM($D$35:W35)","v":3817386.7899838337},{"$f":"SUM($D$35:X35)","v":6682770.3134739771},{"$f":"SUM($D$35:Y35)","v":6735504.28146079},{"$f":"SUM($D$35:Z35)","v":6794292.1089724889},{"$f":"SUM($D$35:AA35)","v":6859828.7790825311},{"$f":"SUM($D$35:AB35)","v":6932889.0589212058},{"$f":"SUM($D$35:AC35)","v":8562336.6588853598}]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B46,E38:X38)+D38","v":1564105.6181844263}]
["IRR",null,{"$f":"IRR(D38:X38)","v":0.54532395526480837}]
[]
[]
[]
[]
[]
[]
[{"$f":"Input!D55","v":"Grid powered irrigation system costs"}]
[]
[]
[{"$f":"Input!C59","v":"Inverter"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E59","v":0},{"$f":"IF(MOD(E8,Input!$G$59)=0,($D$57+E8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F8,Input!$G$59)=0,($D$57+F8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G8,Input!$G$59)=0,($D$57+G8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H8,Input!$G$59)=0,($D$57+H8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I8,Input!$G$59)=0,($D$57+I8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J8,Input!$G$59)=0,($D$57+J8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K8,Input!$G$59)=0,($D$57+K8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L8,Input!$G$59)=0,($D$57+L8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M8,Input!$G$59)=0,($D$57+M8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N8,Input!$G$59)=0,($D$57+N8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O8,Input!$G$59)=0,($D$57+O8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P8,Input!$G$59)=0,($D$57+P8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q8,Input!$G$59)=0,($D$57+Q8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R8,Input!$G$59)=0,($D$57+R8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S8,Input!$G$59)=0,($D$57+S8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T8,Input!$G$59)=0,($D$57+T8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U8,Input!$G$59)=0,($D$57+U8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V8,Input!$G$59)=0,($D$57+V8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W8,Input!$G$59)=0,($D$57+W8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X8,Input!$G$59)=0,($D$57+X8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y8,Input!$G$59)=0,($D$57+Y8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z8,Input!$G$59)=0,($D$57+Z8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA8,Input!$G$59)=0,($D$57+AA8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB8,Input!$G$59)=0,($D$57+AB8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC8,Input!$G$59)=0,($D$57+AC8*$B$2*$D$57),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C60","v":"Control unit"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E60","v":0},{"$f":"IF(MOD(E8,Input!$G$60)=0,($D$58+E8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F8,Input!$G$60)=0,($D$58+F8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G8,Input!$G$60)=0,($D$58+G8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H8,Input!$G$60)=0,($D$58+H8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I8,Input!$G$60)=0,($D$58+I8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J8,Input!$G$60)=0,($D$58+J8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K8,Input!$G$60)=0,($D$58+K8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L8,Input!$G$60)=0,($D$58+L8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M8,Input!$G$60)=0,($D$58+M8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N8,Input!$G$60)=0,($D$58+N8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O8,Input!$G$60)=0,($D$58+O8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P8,Input!$G$60)=0,($D$58+P8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q8,Input!$G$60)=0,($D$58+Q8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R8,Input!$G$60)=0,($D$58+R8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S8,Input!$G$60)=0,($D$58+S8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T8,Input!$G$60)=0,($D$58+T8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U8,Input!$G$60)=0,($D$58+U8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V8,Input!$G$60)=0,($D$58+V8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W8,Input!$G$60)=0,($D$58+W8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X8,Input!$G$60)=0,($D$58+X8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y8,Input!$G$60)=0,($D$58+Y8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z8,Input!$G$60)=0,($D$58+Z8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA8,Input!$G$60)=0,($D$58+AA8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB8,Input!$G$60)=0,($D$58+AB8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC8,Input!$G$60)=0,($D$58+AC8*$B$2*$D$58),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!C61","v":"Motor Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E61","v":150000},{"$f":"IF(MOD(E8,Input!$G$61)=0,($D$59+E8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$61)=0,($D$59+F8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$61)=0,($D$59+G8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$61)=0,($D$59+H8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$61)=0,($D$59+I8*$B$2*$D$59),0)","v":236100},{"$f":"IF(MOD(J8,Input!$G$61)=0,($D$59+J8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$61)=0,($D$59+K8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$61)=0,($D$59+L8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$61)=0,($D$59+M8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$61)=0,($D$59+N8*$B$2*$D$59),0)","v":322200},{"$f":"IF(MOD(O8,Input!$G$61)=0,($D$59+O8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$61)=0,($D$59+P8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$61)=0,($D$59+Q8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$61)=0,($D$59+R8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$61)=0,($D$59+S8*$B$2*$D$59),0)","v":408300},{"$f":"IF(MOD(T8,Input!$G$61)=0,($D$59+T8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$61)=0,($D$59+U8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$61)=0,($D$59+V8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$61)=0,($D$59+W8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$61)=0,($D$59+X8*$B$2*$D$59),0)","v":494400},{"$f":"IF(MOD(Y8,Input!$G$61)=0,($D$59+Y8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$61)=0,($D$59+Z8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$61)=0,($D$59+AA8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$61)=0,($D$59+AB8*$B$2*$D$59),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$61)=0,($D$59+AC8*$B$2*$D$59),0)","v":580500}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E62","v":50000},{"$f":"IF(MOD(E8,Input!$G$62)=0,($D$60+E8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$62)=0,($D$60+F8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$62)=0,($D$60+G8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$62)=0,($D$60+H8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$62)=0,($D$60+I8*$B$2*$D$60),0)","v":78700},{"$f":"IF(MOD(J8,Input!$G$62)=0,($D$60+J8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$62)=0,($D$60+K8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$62)=0,($D$60+L8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$62)=0,($D$60+M8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$62)=0,($D$60+N8*$B$2*$D$60),0)","v":107400},{"$f":"IF(MOD(O8,Input!$G$62)=0,($D$60+O8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$62)=0,($D$60+P8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$62)=0,($D$60+Q8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$62)=0,($D$60+R8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$62)=0,($D$60+S8*$B$2*$D$60),0)","v":136100},{"$f":"IF(MOD(T8,Input!$G$62)=0,($D$60+T8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$62)=0,($D$60+U8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$62)=0,($D$60+V8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$62)=0,($D$60+W8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$62)=0,($D$60+X8*$B$2*$D$60),0)","v":164800},{"$f":"IF(MOD(Y8,Input!$G$62)=0,($D$60+Y8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$62)=0,($D$60+Z8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$62)=0,($D$60+AA8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$62)=0,($D$60+AB8*$B$2*$D$60),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$62)=0,($D$60+AC8*$B$2*$D$60),0)","v":193500}]
[{"$f":"Input!C63","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E63","v":55000},{"$f":"IF(MOD(E8,Input!$G$63)=0,($D$61+E8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$63)=0,($D$61+F8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$63)=0,($D$61+G8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$63)=0,($D$61+H8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$63)=0,($D$61+I8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(J8,Input!$G$63)=0,($D$61+J8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$63)=0,($D$61+K8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$63)=0,($D$61+L8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$63)=0,($D$61+M8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$63)=0,($D$61+N8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(O8,Input!$G$63)=0,($D$61+O8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$63)=0,($D$61+P8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$63)=0,($D$61+Q8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$63)=0,($D$61+R8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$63)=0,($D$61+S8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(T8,Input!$G$63)=0,($D$61+T8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$63)=0,($D$61+U8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$63)=0,($D$61+V8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$63)=0,($D$61+W8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$63)=0,($D$61+X8*$B$2*$D$61),0)","v":181280},{"$f":"IF(MOD(Y8,Input!$G$63)=0,($D$61+Y8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$63)=0,($D$61+Z8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$63)=0,($D$61+AA8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$63)=0,($D$61+AB8*$B$2*$D$61),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$63)=0,($D$61+AC8*$B$2*$D$61),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E64","v":80000},{"$f":"IF(MOD(E8,Input!$G$64)=0,($D$62+E8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$64)=0,($D$62+F8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$64)=0,($D$62+G8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$64)=0,($D$62+H8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$64)=0,($D$62+I8*$B$2*$D$62),0)","v":125920},{"$f":"IF(MOD(J8,Input!$G$64)=0,($D$62+J8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$64)=0,($D$62+K8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$64)=0,($D$62+L8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$64)=0,($D$62+M8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$64)=0,($D$62+N8*$B$2*$D$62),0)","v":171840},{"$f":"IF(MOD(O8,Input!$G$64)=0,($D$62+O8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$64)=0,($D$62+P8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$64)=0,($D$62+Q8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$64)=0,($D$62+R8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$64)=0,($D$62+S8*$B$2*$D$62),0)","v":217760},{"$f":"IF(MOD(T8,Input!$G$64)=0,($D$62+T8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$64)=0,($D$62+U8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$64)=0,($D$62+V8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$64)=0,($D$62+W8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$64)=0,($D$62+X8*$B$2*$D$62),0)","v":263680},{"$f":"IF(MOD(Y8,Input!$G$64)=0,($D$62+Y8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$64)=0,($D$62+Z8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$64)=0,($D$62+AA8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$64)=0,($D$62+AB8*$B$2*$D$62),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$64)=0,($D$62+AC8*$B$2*$D$62),0)","v":309600}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E65","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E66","v":15000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E67","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC8<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0}]
["Energy costs (fuel or electricity):",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"Input!E72","v":13474.5},{"$f":"E67*(1+(1*$B$4))","v":13991.9208},{"$f":"F67*(1+(1*$B$4))","v":14529.21055872},15087.132244174849,15666.478122351164,16268.070882249449,16892.764804127826,17541.446972606336,18215.038536354419,18914.496016150428,19640.812663170604,20395.019869436353,21178.188632422709,21991.431075907742,22835.902029222598,23712.800667144744,24623.372212763101,25568.909705733204,26550.755838433357,27570.304862629197,28629.004569354158,29728.358344817356,30869.927305258341,32055.33251378026,33286.257282309423]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"SUM(Input!E73:E74)","v":5000},{"$f":"E68*(1+(1*$B$2))","v":5574},6213.8951999999999,6927.2503689599998,7722.498711316608,8609.0415633757548,9597.3595348512918,10699.13640945222,11927.397269257335,13296.662475768077,14823.119327986253,16524.813426839075,18421.862008240201,20536.691766786178,22894.303981613233,25522.570078702433,28452.561123737472,31718.915140742534,35360.246598899779,39419.602908453475,43944.973322343933,48989.856259749016,54613.891758368205,60883.566532228877,67872.99997012876]
[]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D57:D65)","v":350000},{"$f":"E67+E68+SUMIF(E57:E66,\"<1E+307\")","v":18474.5},{"$f":"F67+F68+SUMIF(F57:F66,\"<1E+307\")","v":19565.9208},20743.105758720001,22014.382613134847,464108.97683366778,24877.112445625204,26490.12433897912,28240.583382058554,30142.435805611756,633651.15849191847,34463.93199115686,36919.833296275428,39600.050640662914,42528.12284269392,807890.20601083583,49235.370745847176,53075.933336500573,57287.824846475734,61911.00243733314,1171149.9077710826,72573.977891698087,78718.214604566369,85483.81906362655,92938.899046009145,1184759.2572524382]
[]
[]
["Cash Flow:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"D9-D71","v":-350000},{"$f":"E9-E71","v":505436.5},{"$f":"F9-F71","v":509584.18919999996},513698.50534127996,517771.64459786512,81074.910649442172,525758.61391231581,529651.9592825413,533462.92107567715,537178.10369670123,-60657.413594582351,544259.75035515265,547591.08587349718,550755.97772080754,553731.46580239118,-205668.02147929987,559009.03563100426,561250.91710411932,563182.29409855034,564763.81769714318,-538208.33943526156,566697.00612748112,566945.47925480467,566636.51173433813,565702.63505993516,-519531.30780543445]
[]
[]
["Annual System Costs (average)",{"$f":"SUM(D71:X71)/20","v":199618.524219429},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"}]
[]
["System Life Cycle Costs",{"$f":"X80","v":3992370.4843885801},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$80=TRUE,D80,NA())","v":350000},{"$f":"IF($A$80=TRUE,E80,NA())","v":368474.5},388040.42080000002,408783.52655872004,430797.9091718549,894906.88600552268,919783.99845114793,946274.12279012706,974514.7061721856,1004657.1419777974,1638308.3004697158,1672772.2324608727,1709692.0657571482,1749292.1163978111,1791820.239240505,2599710.445251341,2648945.815997188,2702021.7493336885,2759309.5741801644,2821220.5766174975,3992370.4843885801,4064944.4622802781,4143662.6768848444,4229146.4959484711,4322085.3949944805,5506844.6522469185]
[true,null,null,{"$f":"D71","v":350000},{"$f":"SUM($D$71:E71)","v":368474.5},{"$f":"SUM($D$71:F71)","v":388040.42080000002},{"$f":"SUM($D$71:G71)","v":408783.52655872004},{"$f":"SUM($D$71:H71)","v":430797.9091718549},{"$f":"SUM($D$71:I71)","v":894906.88600552268},{"$f":"SUM($D$71:J71)","v":919783.99845114793},{"$f":"SUM($D$71:K71)","v":946274.12279012706},{"$f":"SUM($D$71:L71)","v":974514.7061721856},{"$f":"SUM($D$71:M71)","v":1004657.1419777974},{"$f":"SUM($D$71:N71)","v":1638308.3004697158},{"$f":"SUM($D$71:O71)","v":1672772.2324608727},{"$f":"SUM($D$71:P71)","v":1709692.0657571482},{"$f":"SUM($D$71:Q71)","v":1749292.1163978111},{"$f":"SUM($D$71:R71)","v":1791820.239240505},{"$f":"SUM($D$71:S71)","v":2599710.445251341},{"$f":"SUM($D$71:T71)","v":2648945.815997188},{"$f":"SUM($D$71:U71)","v":2702021.7493336885},{"$f":"SUM($D$71:V71)","v":2759309.5741801644},{"$f":"SUM($D$71:W71)","v":2821220.5766174975},{"$f":"SUM($D$71:X71)","v":3992370.4843885801},{"$f":"SUM($D$71:Y71)","v":4064944.4622802781},{"$f":"SUM($D$71:Z71)","v":4143662.6768848444},{"$f":"SUM($D$71:AA71)","v":4229146.4959484711},{"$f":"SUM($D$71:AB71)","v":4322085.3949944805},{"$f":"SUM($D$71:AC71)","v":5506844.6522469185}]
[]
[]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B84,E74:X74)+D74","v":2279207.7558085145}]
["IRR",null,{"$f":"IRR(D74:X74)","v":1.4307553329422298}]
[]
[]
[]
[]
[]
[]
[{"$nulls":13},"PV",null,"Diesel"]
[{"$nulls":11},"Anuties of Investment",null,{"$f":"C46","v":1564105.6181844263},null,{"$f":"C84","v":2279207.7558085145}]
[]
[{"$nulls":11},"Year",null,"Annuity","NPV","Annuity","NPV"]
[{"$nulls":11},0]
[{"$nulls":11},1,null,{"$f":"PMT($B$46,$L$116,$C$46,0,0)*-1","v":263813.05295315466},{"$f":"N97*(1.05^-L97)","v":251250.52662205204},{"$f":"PMT($B$84,$L$116,$C$84,0,0)*-1","v":384427.20835713664},{"$f":"P97*(1.06^-L97)","v":362667.1776954119}]
[{"$nulls":11},{"$f":"L97+1","v":2},null,{"$f":"PMT($B$46,$L$116,$C$46,0,0)*-1","v":263813.05295315466},{"$f":"N98*(1.06^-L98)","v":234792.67795759579},{"$f":"PMT($B$84,$L$116,$C$84,0,0)*-1","v":384427.20835713664},{"$f":"P98*(1.06^-L98)","v":342138.84688246401}]
[{"$nulls":11},3,null,263813.05295315466,221502.52637509033,384427.20835713664,322772.4970589283]
[{"$nulls":11},4,null,263813.05295315466,208964.64752367014,384427.20835713664,304502.3557159701]
[{"$nulls":11},5,null,263813.05295315466,197136.45992799065,384427.20835713664,287266.3733169529]
[{"$nulls":11},6,null,263813.05295315466,185977.79238489683,384427.20835713664,271006.01256316307]
[{"$nulls":11},7,null,263813.05295315466,175450.74753292152,384427.20835713664,255666.04958788966]
[{"$nulls":11},8,null,263813.05295315466,165519.5731442656,384427.20835713664,241194.38640366952]
[{"$nulls":11},9,null,263813.05295315466,156150.54070213737,384427.20835713664,227541.87396572594]
[{"$nulls":11},10,null,263813.05295315466,147311.83085107297,384427.20835713664,214662.14525068484]
[{"$nulls":11},11,null,263813.05295315466,138973.42533120091,384427.20835713664,202511.45778366493]
[{"$nulls":11},12,null,263813.05295315466,131107.0050294348,384427.20835713664,191048.54507892916]
[{"$nulls":11},13,null,263813.05295315466,123685.85380135359,384427.20835713664,180234.47648955579]
[{"$nulls":11},14,null,263813.05295315466,116684.76773712602,384427.20835713664,170032.52499014698]
[{"$nulls":11},15,null,263813.05295315466,110079.96956332641,384427.20835713664,160408.04244353485]
[{"$nulls":11},16,null,263813.05295315466,103849.0278899306,384427.20835713664,151328.3419278631]
[{"$nulls":11},17,null,263813.05295315466,97970.781028236393,384427.20835713664,142762.58672439912]
[{"$nulls":11},18,null,263813.05295315466,92425.26512097774,384427.20835713664,134681.68558905579]
[{"$nulls":11},19,null,263813.05295315466,87193.646340545019,384427.20835713664,127058.19395193941]
[{"$nulls":11},20,null,263813.05295315466,82258.15692504248,384427.20835713664,119866.22070937681]
[]
[{"$nulls":11},"Total",null,null,{"$f":"SUM(O97:O116)","v":3028285.2217888664},null,{"$f":"SUM(Q97:Q116)","v":4409349.794129326}]
[]
[]
[]
[{"$f":"Input!D87","v":"Diesel powered irrigation system costs"}]
[]
[{"$f":"Input!C91","v":"Generator"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E91","v":150000},{"$f":"IF(MOD(E8,Input!$G$91)=0,($D$124+E8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$91)=0,($D$124+F8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$91)=0,($D$124+G8*$B$2*$D$124),0)","v":201660},{"$f":"IF(MOD(H8,Input!$G$91)=0,($D$124+H8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$91)=0,($D$124+I8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(J8,Input!$G$91)=0,($D$124+J8*$B$2*$D$124),0)","v":253320},{"$f":"IF(MOD(K8,Input!$G$91)=0,($D$124+K8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$91)=0,($D$124+L8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$91)=0,($D$124+M8*$B$2*$D$124),0)","v":304980},{"$f":"IF(MOD(N8,Input!$G$91)=0,($D$124+N8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(O8,Input!$G$91)=0,($D$124+O8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$91)=0,($D$124+P8*$B$2*$D$124),0)","v":356640},{"$f":"IF(MOD(Q8,Input!$G$91)=0,($D$124+Q8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$91)=0,($D$124+R8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$91)=0,($D$124+S8*$B$2*$D$124),0)","v":408300},{"$f":"IF(MOD(T8,Input!$G$91)=0,($D$124+T8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$91)=0,($D$124+U8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$91)=0,($D$124+V8*$B$2*$D$124),0)","v":459959.99999999994},{"$f":"IF(MOD(W8,Input!$G$91)=0,($D$124+W8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$91)=0,($D$124+X8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(Y8,Input!$G$91)=0,($D$124+Y8*$B$2*$D$124),0)","v":511620},{"$f":"IF(MOD(Z8,Input!$G$91)=0,($D$124+Z8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$91)=0,($D$124+AA8*$B$2*$D$124),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$91)=0,($D$124+AB8*$B$2*$D$124),0)","v":563280},{"$f":"IF(MOD(AC8,Input!$G$91)=0,($D$124+AC8*$B$2*$D$124),0)","v":0}]
[{"$f":"Input!C92","v":"Pump"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E92","v":150000},{"$f":"IF(MOD(E8,Input!$G$92)=0,($D$125+E8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$92)=0,($D$125+F8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$92)=0,($D$125+G8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$92)=0,($D$125+H8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$92)=0,($D$125+I8*$B$2*$D$125),0)","v":236100},{"$f":"IF(MOD(J8,Input!$G$92)=0,($D$125+J8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$92)=0,($D$125+K8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$92)=0,($D$125+L8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$92)=0,($D$125+M8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$92)=0,($D$125+N8*$B$2*$D$125),0)","v":322200},{"$f":"IF(MOD(O8,Input!$G$92)=0,($D$125+O8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$92)=0,($D$125+P8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$92)=0,($D$125+Q8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$92)=0,($D$125+R8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$92)=0,($D$125+S8*$B$2*$D$125),0)","v":408300},{"$f":"IF(MOD(T8,Input!$G$92)=0,($D$125+T8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$92)=0,($D$125+U8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$92)=0,($D$125+V8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$92)=0,($D$125+W8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$92)=0,($D$125+X8*$B$2*$D$125),0)","v":494400},{"$f":"IF(MOD(Y8,Input!$G$92)=0,($D$125+Y8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$92)=0,($D$125+Z8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$92)=0,($D$125+AA8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$92)=0,($D$125+AB8*$B$2*$D$125),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$92)=0,($D$125+AC8*$B$2*$D$125),0)","v":580500}]
["Wires / tubes",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E93","v":50000},{"$f":"IF(MOD(E8,Input!$G$93)=0,($D$126+E8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$93)=0,($D$126+F8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$93)=0,($D$126+G8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$93)=0,($D$126+H8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$93)=0,($D$126+I8*$B$2*$D$126),0)","v":78700},{"$f":"IF(MOD(J8,Input!$G$93)=0,($D$126+J8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$93)=0,($D$126+K8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$93)=0,($D$126+L8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$93)=0,($D$126+M8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$93)=0,($D$126+N8*$B$2*$D$126),0)","v":107400},{"$f":"IF(MOD(O8,Input!$G$93)=0,($D$126+O8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$93)=0,($D$126+P8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$93)=0,($D$126+Q8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$93)=0,($D$126+R8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$93)=0,($D$126+S8*$B$2*$D$126),0)","v":136100},{"$f":"IF(MOD(T8,Input!$G$93)=0,($D$126+T8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$93)=0,($D$126+U8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$93)=0,($D$126+V8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$93)=0,($D$126+W8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$93)=0,($D$126+X8*$B$2*$D$126),0)","v":164800},{"$f":"IF(MOD(Y8,Input!$G$93)=0,($D$126+Y8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$93)=0,($D$126+Z8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$93)=0,($D$126+AA8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$93)=0,($D$126+AB8*$B$2*$D$126),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$93)=0,($D$126+AC8*$B$2*$D$126),0)","v":193500}]
[{"$f":"Input!C94","v":"Water storage"},null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E94","v":55000},{"$f":"IF(MOD(E8,Input!$G$94)=0,($D$127+E8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$94)=0,($D$127+F8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$94)=0,($D$127+G8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$94)=0,($D$127+H8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$94)=0,($D$127+I8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(J8,Input!$G$94)=0,($D$127+J8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$94)=0,($D$127+K8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$94)=0,($D$127+L8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$94)=0,($D$127+M8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$94)=0,($D$127+N8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(O8,Input!$G$94)=0,($D$127+O8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$94)=0,($D$127+P8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$94)=0,($D$127+Q8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$94)=0,($D$127+R8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$94)=0,($D$127+S8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(T8,Input!$G$94)=0,($D$127+T8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$94)=0,($D$127+U8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$94)=0,($D$127+V8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$94)=0,($D$127+W8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$94)=0,($D$127+X8*$B$2*$D$127),0)","v":181280},{"$f":"IF(MOD(Y8,Input!$G$94)=0,($D$127+Y8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$94)=0,($D$127+Z8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$94)=0,($D$127+AA8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$94)=0,($D$127+AB8*$B$2*$D$127),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$94)=0,($D$127+AC8*$B$2*$D$127),0)","v":0}]
["Irrigation system",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E95","v":80000},{"$f":"IF(MOD(E8,Input!$G$95)=0,($D$128+E8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(F8,Input!$G$95)=0,($D$128+F8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(G8,Input!$G$95)=0,($D$128+G8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(H8,Input!$G$95)=0,($D$128+H8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(I8,Input!$G$95)=0,($D$128+I8*$B$2*$D$128),0)","v":125920},{"$f":"IF(MOD(J8,Input!$G$95)=0,($D$128+J8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(K8,Input!$G$95)=0,($D$128+K8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(L8,Input!$G$95)=0,($D$128+L8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(M8,Input!$G$95)=0,($D$128+M8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(N8,Input!$G$95)=0,($D$128+N8*$B$2*$D$128),0)","v":171840},{"$f":"IF(MOD(O8,Input!$G$95)=0,($D$128+O8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(P8,Input!$G$95)=0,($D$128+P8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(Q8,Input!$G$95)=0,($D$128+Q8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(R8,Input!$G$95)=0,($D$128+R8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(S8,Input!$G$95)=0,($D$128+S8*$B$2*$D$128),0)","v":217760},{"$f":"IF(MOD(T8,Input!$G$95)=0,($D$128+T8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(U8,Input!$G$95)=0,($D$128+U8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(V8,Input!$G$95)=0,($D$128+V8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(W8,Input!$G$95)=0,($D$128+W8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(X8,Input!$G$95)=0,($D$128+X8*$B$2*$D$128),0)","v":263680},{"$f":"IF(MOD(Y8,Input!$G$95)=0,($D$128+Y8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(Z8,Input!$G$95)=0,($D$128+Z8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(AA8,Input!$G$95)=0,($D$128+AA8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(AB8,Input!$G$95)=0,($D$128+AB8*$B$2*$D$128),0)","v":0},{"$f":"IF(MOD(AC8,Input!$G$95)=0,($D$128+AC8*$B$2*$D$128),0)","v":309600}]
["Drilling",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E96","v":0}]
["Installation",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E97","v":25000}]
["Other Costs",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"Input!E98","v":0}]
["Loan Repayment",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"IF(E8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC8<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0}]
["Energy costs (fuel or electricity):",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"Input!E103","v":68466.666666666657},{"$f":"E133*(1+(1*$B$4))","v":71095.786666666652},{"$f":"F133*(1+(1*$B$4))","v":73825.864874666644},{"$f":"G133*(1+(1*$B$4))","v":76660.778085853846},{"$f":"H133*(1+(1*$B$4))","v":79604.551964350627},{"$f":"I133*(1+(1*$B$4))","v":82661.366759781697},{"$f":"J133*(1+(1*$B$4))","v":85835.563243357319},{"$f":"K133*(1+(1*$B$4))","v":89131.648871902245},{"$f":"L133*(1+(1*$B$4))","v":92554.304188583294},{"$f":"M133*(1+(1*$B$4))","v":96108.389469424888},{"$f":"N133*(1+(1*$B$4))","v":99798.951625050802},{"$f":"O133*(1+(1*$B$4))","v":103631.23136745275},{"$f":"P133*(1+(1*$B$4))","v":107610.67065196294},{"$f":"Q133*(1+(1*$B$4))","v":111742.92040499831},{"$f":"R133*(1+(1*$B$4))","v":116033.84854855025},{"$f":"S133*(1+(1*$B$4))","v":120489.54833281458},{"$f":"T133*(1+(1*$B$4))","v":125116.34698879466},{"$f":"U133*(1+(1*$B$4))","v":129920.81471316436},{"$f":"V133*(1+(1*$B$4))","v":134909.77399814987},{"$f":"W133*(1+(1*$B$4))","v":140090.30931967884},{"$f":"X133*(1+(1*$B$4))","v":145469.7771975545},{"$f":"Y133*(1+(1*$B$4))","v":151055.81664194059},{"$f":"Z133*(1+(1*$B$4))","v":156856.36000099112},{"$f":"AA133*(1+(1*$B$4))","v":162879.64422502919},{"$f":"AB133*(1+(1*$B$4))","v":169134.2225632703}]
["Operating Costs:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},0,{"$f":"SUM(Input!E104:E105)","v":30000},{"$f":"E134*(1+(1*$B$2))","v":33444},{"$f":"F134*(1+(1*$B$2))","v":37283.371200000001},{"$f":"G134*(1+(1*$B$2))","v":41563.502213760003},{"$f":"H134*(1+(1*$B$2))","v":46334.992267899652},{"$f":"I134*(1+(1*$B$2))","v":51654.249380254536},{"$f":"J134*(1+(1*$B$2))","v":57584.157209107754},{"$f":"K134*(1+(1*$B$2))","v":64194.818456713328},{"$f":"L134*(1+(1*$B$2))","v":71564.383615544022},{"$f":"M134*(1+(1*$B$2))","v":79779.974854608474},{"$f":"N134*(1+(1*$B$2))","v":88938.715967917524},{"$f":"O134*(1+(1*$B$2))","v":99148.880561034457},{"$f":"P134*(1+(1*$B$2))","v":110531.17204944121},{"$f":"Q134*(1+(1*$B$2))","v":123220.15060071707},{"$f":"R134*(1+(1*$B$2))","v":137365.82388967939},{"$f":"S134*(1+(1*$B$2))","v":153135.42047221458},{"$f":"T134*(1+(1*$B$2))","v":170715.36674242481},{"$f":"U134*(1+(1*$B$2))","v":190313.49084445517},{"$f":"V134*(1+(1*$B$2))","v":212161.47959339863},{"$f":"W134*(1+(1*$B$2))","v":236517.61745072081},{"$f":"X134*(1+(1*$B$2))","v":263669.83993406355},{"$f":"Y134*(1+(1*$B$2))","v":293939.13755849405},{"$f":"Z134*(1+(1*$B$2))","v":327683.35055020917},{"$f":"AA134*(1+(1*$B$2))","v":365301.39919337322},{"$f":"AB134*(1+(1*$B$2))","v":407237.99982077244}]
[]
[]
["Gross Expenses System per year:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"SUM(D124:D131)","v":510000},{"$f":"E133+E134+SUMIF(E124:E132,\"<1E+307\")","v":98466.666666666657},{"$f":"F133+F134+SUMIF(F124:F132,\"<1E+307\")","v":104539.78666666665},312769.23607466661,118224.28029961385,566659.54423225031,387635.61614003626,143419.72045246506,153326.46732861557,469098.68780412734,777328.36432403338,188737.66759296833,559420.1119284872,218141.84270140415,234963.07100571538,1423859.6724382297,273624.96880502917,295831.71373121947,780194.30555761955,347071.25359154854,1480767.9267703998,920759.61713161808,444994.95420043461,{"$f":"AA133+AA134+SUMIF(AA124:AA132,\"<1E+307\")","v":484539.71055120032},1091461.0434184023,1659972.2223840428]
[]
[]
["Cash Flow:",null,{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"D9-D137","v":-510000},{"$f":"E9-E137","v":425444.33333333337},424610.32333333336,221672.37502533337,421561.74691138614,-21475.656749140355,163000.11021790479,412722.36316905537,408377.03712912009,98221.851698185666,-204334.61942669726,389986.01475334121,25090.807241285453,372214.18566006632,361296.5176393697,-821637.48790669371,334619.4375718222,318495.13670940039,-159724.18661259348,279603.56654292776,-847826.35843457875,-281488.63311243884,200668.73965893639,167580.62024676439,-432819.50931245799,-994744.27293703903]
[]
[]
["Annual System Costs (average)",{"$f":"SUM(D137:X137)/20","v":472204.04520558816},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"}]
[]
["System Life Cycle Costs",{"$f":"X146","v":9444080.9041117635},{"$f":"IF(Input!$E$8=\"\",\"\",Input!$E$8)","v":"KES"},{"$f":"IF($A$146=TRUE,D146,NA())","v":510000},{"$f":"IF($A$146=TRUE,E146,NA())","v":608466.66666666663},713006.45333333325,1025775.6894079999,1143999.9697076138,1710659.513939864,2098295.1300799004,2241714.8505323655,2395041.317860981,2864140.0056651086,3641468.3699891418,3830206.0375821101,4389626.1495105978,4607767.9922120022,4842731.0632177172,6266590.7356559467,6540215.7044609757,6836047.4181921948,7616241.7237498146,7963312.9773413632,9444080.9041117635,10364840.521243382,10809835.475443818,11294375.185995018,12385836.22941342,14045808.451797463]
[true,null,null,{"$f":"D137","v":510000},{"$f":"SUM($D$137:E137)","v":608466.66666666663},{"$f":"SUM($D$137:F137)","v":713006.45333333325},{"$f":"SUM($D$137:G137)","v":1025775.6894079999},{"$f":"SUM($D$137:H137)","v":1143999.9697076138},{"$f":"SUM($D$137:I137)","v":1710659.513939864},{"$f":"SUM($D$137:J137)","v":2098295.1300799004},{"$f":"SUM($D$137:K137)","v":2241714.8505323655},{"$f":"SUM($D$137:L137)","v":2395041.317860981},{"$f":"SUM($D$137:M137)","v":2864140.0056651086},{"$f":"SUM($D$137:N137)","v":3641468.3699891418},{"$f":"SUM($D$137:O137)","v":3830206.0375821101},{"$f":"SUM($D$137:P137)","v":4389626.1495105978},{"$f":"SUM($D$137:Q137)","v":4607767.9922120022},{"$f":"SUM($D$137:R137)","v":4842731.0632177172},{"$f":"SUM($D$137:S137)","v":6266590.7356559467},{"$f":"SUM($D$137:T137)","v":6540215.7044609757},{"$f":"SUM($D$137:U137)","v":6836047.4181921948},{"$f":"SUM($D$137:V137)","v":7616241.7237498146},{"$f":"SUM($D$137:W137)","v":7963312.9773413632},{"$f":"SUM($D$137:X137)","v":9444080.9041117635},{"$f":"SUM($D$137:Y137)","v":10364840.521243382},{"$f":"SUM($D$137:Z137)","v":10809835.475443818},{"$f":"SUM($D$137:AA137)","v":11294375.185995018},{"$f":"SUM($D$137:AB137)","v":12385836.22941342},{"$f":"SUM($D$137:AC137)","v":14045808.451797463}]
[]
[]
[]
["NPV",{"$f":"Input!E12","v":0.16},{"$f":"NPV(B150,E140:X140)+D140","v":963725.48292534542}]
["IRR",null,{"$f":"IRR(D140:X140)","v":0.70872658034125835}]
{"$rows_empty":24}
[{"$nulls":5},"Diagramms (Output) - Number:"]
[]
[]
[]
[{"$nulls":4},{"$f":"Output!A49","v":"Net Present Value (NPV)"},null,null,{"$f":"Output!A47","v":"Internal Rate of Return (IRR)"},null,null,{"$f":"Output!A53","v":"System Life Cycle Costs"},null,null,{"$f":"Output!A51","v":"Annual System Costs (average)"}]
[]
[{"$nulls":4},{"$f":"Input!D26","v":"Solar powered irrigation system costs"},{"$f":"C46","v":1564105.6181844263},null,{"$f":"Input!D26","v":"Solar powered irrigation system costs"},{"$f":"C47","v":0.54532395526480837},null,{"$f":"Input!D26","v":"Solar powered irrigation system costs"},{"$f":"B43","v":6682770.3134739771},null,{"$f":"Input!D26","v":"Solar powered irrigation system costs"},{"$f":"B41","v":334138.51567369886}]
[{"$nulls":4},{"$f":"Input!D55","v":"Grid powered irrigation system costs"},{"$f":"C84","v":2279207.7558085145},null,{"$f":"Input!D55","v":"Grid powered irrigation system costs"},{"$f":"C85","v":1.4307553329422298},null,{"$f":"Input!D55","v":"Grid powered irrigation system costs"},{"$f":"B79","v":3992370.4843885801},null,{"$f":"Input!D55","v":"Grid powered irrigation system costs"},{"$f":"B77","v":199618.524219429}]
[{"$nulls":4},{"$f":"Input!D87","v":"Diesel powered irrigation system costs"},{"$f":"C150","v":963725.48292534542},null,{"$f":"Input!D87","v":"Diesel powered irrigation system costs"},{"$f":"C151","v":0.70872658034125835},null,{"$f":"Input!D87","v":"Diesel powered irrigation system costs"},{"$f":"B145","v":9444080.9041117635},null,{"$f":"Input!D87","v":"Diesel powered irrigation system costs"},{"$f":"B143","v":472204.04520558816}]
[{"$nulls":4},{"$f":"\" \" & Input!E8","v":" KES"},null,null,"%",null,null,{"$f":"\" \" & Input!E8","v":" KES"},null,null,{"$f":"\" \" & Input!E8","v":" KES"}]
[]
[{"$nulls":4},{"$f":"\"Irrigation system: comparative accumulated income and costs in \" & E185","v":"Irrigation system: comparative accumulated income and costs in  KES"}]
[]
[]
[{"$nulls":9},"Connections:"]
[{"$nulls":4},{"$f":"Input!D26","v":"Solar powered irrigation system costs"},{"$nulls":4},{"$f":"Input!E8 & \"/kWh\"","v":"KES/kWh"}]
[{"$nulls":4},{"$f":"Input!D55","v":"Grid powered irrigation system costs"},{"$nulls":4},{"$f":"Input!E8 & \"/l\"","v":"KES/l"}]

{"sheet":"Loan Repayment Solar","index":4,"n_rows":379,"n_cols":10,"rows_kept":379,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[8,1,8,3],[8,5,8,7]]}
["Loan Repayment:",{"$nulls":4},{"$f":"Input!D26","v":"Solar powered irrigation system costs"}]
["Bank:",{"$f":"Input!E51","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E48","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!E49","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!E50","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$20:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I20,\"\")","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$20:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},{"$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$20:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I84,\"\")","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$20:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},{"$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$20:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I148,\"\")","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$20:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},{"$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$20:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I212,\"\")","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$20:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},{"$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$20:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I276,\"\")","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$20:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},{"$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$20:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I340,\"\")","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$20:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H373)","v":0}]
[{"$f":"IF(Values_Entered,A373+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H374)","v":0}]
[{"$f":"IF(Values_Entered,A374+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H375)","v":0}]
[{"$f":"IF(Values_Entered,A375+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H376)","v":0}]
[{"$f":"IF(Values_Entered,A376+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H377)","v":0}]
[{"$f":"IF(Values_Entered,A377+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H378)","v":0}]
[{"$f":"IF(Values_Entered,A378+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H379)","v":0}]

{"sheet":"Loan Repayment Grid","index":5,"n_rows":379,"n_cols":10,"rows_kept":379,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[8,1,8,3],[8,5,8,7]]}
["Loan Repayment:",{"$nulls":4},{"$f":"Input!D55","v":"Grid powered irrigation system costs"}]
["Bank:",{"$f":"Input!E83","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E80","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!E81","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!E82","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$20:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I20,\"\")","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$20:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},{"$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$20:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I84,\"\")","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$20:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},{"$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$20:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I148,\"\")","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$20:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},{"$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$20:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I212,\"\")","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$20:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},{"$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$20:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I276,\"\")","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$20:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},{"$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$20:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I340,\"\")","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$20:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H373)","v":0}]
[{"$f":"IF(Values_Entered,A373+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H374)","v":0}]
[{"$f":"IF(Values_Entered,A374+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H375)","v":0}]
[{"$f":"IF(Values_Entered,A375+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H376)","v":0}]
[{"$f":"IF(Values_Entered,A376+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H377)","v":0}]
[{"$f":"IF(Values_Entered,A377+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H378)","v":0}]
[{"$f":"IF(Values_Entered,A378+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H379)","v":0}]

{"sheet":"Loan Repayment Diesel","index":6,"n_rows":379,"n_cols":10,"rows_kept":379,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[8,1,8,3],[8,5,8,7]]}
["Loan Repayment:",{"$nulls":4},{"$f":"Input!D55","v":"Grid powered irrigation system costs"}]
["Bank:",{"$f":"Input!E114","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"Input!E111","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!E112","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!E113","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$20:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I20,\"\")","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$20:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},{"$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$20:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I84,\"\")","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$20:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},{"$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$20:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I148,\"\")","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$20:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},{"$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$20:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I212,\"\")","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$20:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},{"$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$20:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I276,\"\")","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$20:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},{"$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$20:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I340,\"\")","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$20:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H373)","v":0}]
[{"$f":"IF(Values_Entered,A373+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H374)","v":0}]
[{"$f":"IF(Values_Entered,A374+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H375)","v":0}]
[{"$f":"IF(Values_Entered,A375+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H376)","v":0}]
[{"$f":"IF(Values_Entered,A376+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H377)","v":0}]
[{"$f":"IF(Values_Entered,A377+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H378)","v":0}]
[{"$f":"IF(Values_Entered,A378+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$20:$H379)","v":0}]