{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["READ ME","1 INPUT","2 OUTPUT","Translate","Cashflow Calculation","Loan Repayment Solar","Loan Repayment Grid","Loan Repayment Diesel"],"not_rendered":{"charts":8,"images":6,"macros":1,"external_links":0,"defined_names":200,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":102,"n_cols":7,"rows_kept":102,"cut":false,"hidden":false,"merged":[[57,3,76,9],[20,3,25,9],[47,5,47,9],[55,5,55,9],[12,3,12,9],[43,6,44,9],[48,3,49,4],[48,5,49,9],[37,3,37,9],[27,3,27,9],[93,3,99,9],[101,3,101,5],[40,6,42,9],[40,3,42,5],[51,3,51,4],[51,5,51,9],[52,3,54,4],[52,5,53,9],[54,5,54,7],[55,3,55,4],[43,3,44,5],[78,3,91,9],[50,3,50,4],[50,5,50,7],[46,3,46,9],[47,3,47,4],[10,3,10,5],[33,3,33,9],[34,3,34,9],[35,3,35,9],[38,3,38,9],[28,3,28,9],[29,3,29,9],[30,3,30,9],[31,3,31,9],[32,3,32,9],[17,3,17,9],[19,3,19,9],[10,6,10,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Translate!$C$14","v":"Selected Language:"},null,null,"English"]
[]
[null,null,null,{"$f":"Translate!$C$7","v":"READ ME"}]
[]
[]
[]
[]
[null,null,null,{"$f":"Translate!$C$19","v":"INVEST – Payback Tool"}]
[]
[null,null,null,{"$f":"Translate!$C$20","v":"Introduction"}]
[null,null,null,{"$f":"Translate!$C$21","v":"This tool allows for a comparative assessment between income and three different irrigation pumping options. Information required for using this tool includes investment and operational costs for the different pumping systems, anticipated income from agricultural production, and basic economic conditions (e.g. inflation rate)."}]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Translate!$C$22","v":"Tips & Tricks"}]
[]
[null,null,null,{"$f":"Translate!$C$23","v":"● Make sure that macro is always enabled for the proper functioning of this tool"}]
[null,null,null,{"$f":"Translate!$C$24","v":"● Only enter values into white cells"}]
[null,null,null,{"$f":"Translate!$C$25","v":"● For the multilanguage option to work properly, do NOT delete sheets"}]
[null,null,null,{"$f":"Translate!$C$26","v":"● Tool may contain illustrative sample values. Please adjust or remove."}]
[null,null,null,{"$f":"Translate!$C$27","v":"● Total water need per  day can be calculated with the SAFEGUARD WATER_Water Requirement Tool."}]
[null,null,null,{"$f":"Translate!$C$28","v":"●Total income per year can be calculated with the INVEST_Farm Analysis Tool."}]
[null,null,null,{"$f":"Translate!$C$29","v":"● Make sure that this file is always saved as \".xlsm\""}]
[]
[null,null,null,{"$f":"Translate!$C$30","v":"Overview"}]
[null,null,null,{"$f":"Translate!$C$31","v":"This tool comprises the following sheet:"}]
[]
[null,null,null,{"$f":"Translate!$C$8","v":"1 INPUT"},null,null,{"$f":"Translate!$C$32","v":"for data entry of anticipated income and expenditure for pumping and irrigation technology"}]
[]
[]
[null,null,null,{"$f":"Translate!$C$9","v":"2 OUTPUT"},null,null,{"$f":"Translate!$C$33","v":"for analysis of results automatically generated from the input sheet"}]
[]
[]
[null,null,null,{"$f":"Translate!$C$34","v":"About"}]
[null,null,null,{"$f":"Translate!$C$35","v":"Published by: "},null,{"$f":"Translate!$C$41","v":"GIZ & FAO"}]
[null,null,null,{"$f":"Translate!$C$36","v":"Responsible:"},null,{"$f":"Translate!$C$42","v":"GIZ project \"Water and Energy for Food (WE4F)\""}]
[]
[null,null,null,{"$f":"Translate!$C$37","v":"Contact:"},null,"we4f@giz.de"]
[null,null,null,{"$f":"Translate!$C$38","v":"Download link:"},null,"https://energypedia.info/wiki/Toolbox_on_SPIS"]
[null,null,null,{"$f":"Translate!$C$39","v":"About:"},null,{"$f":"Translate!$C$43","v":"Water and Energy for Food Grand Challenge at:  "}]
[]
[null,null,null,null,null,"https://we4f.org/"]
[null,null,null,{"$f":"Translate!$C$40","v":"Version:"},null,{"$f":"Translate!$C$44","v":"3.0 (June 2021)"}]
[]
[null,null,null,{"$f":"Translate!$C$45","v":"The Toolbox on Solar Powered Irrigation Systems (SPIS) is a legacy project of the global initiative Powering Agriculture: An Energy Grand Challenge for Development (PAEGC). In 2012, the United States Agency for International Development (USAID), the Swedish International Development Cooperation Agency (Sida), the German Federal Ministry for Economic Cooperation and Development (BMZ), Duke Energy, and the Overseas Private Investment Corporation (OPIC) combined resources to support new and sustainable approaches to accelerate the development and deployment of clean energy solutions for increasing agriculture productivity.\n\nThe Toolbox on SPIS has now been embraced for further development by PAEGC's successor program Water and Energy for Food (WE4F). WE4F is a joint international initiative of the European Union (EU), German Federal Ministry for Economic Cooperation and Development (BMZ), the Ministry of Foreign Affairs of the Kingdom of the Netherlands, Sweden through the Swedish International Development Cooperation Agency (Sida), and the U.S. Agency for International Development (USAID). WE4F aims to increase food production along the value chain through a more sustainable and efficient usage of water and/or energy."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Translate!$C$46","v":"The designations employed and the presentation of material in this information product do not imply the expression of any opinion whatsoever on the part of Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH, Food and Agriculture Organization of the United Nations (FAO) or any of the PAEGC Founding Partners concerning the legal or development status of any country, territory, city or area or of its authorities, or concerning the delimitation of its frontiers or boundaries. The mention of specific companies or products of manufacturers, whether or not these have been patented, does not imply that these have been endorsed or recommended by GIZ, FAO, or any of the PAEGC Founding Partners in preference to others of a similar nature that are not mentioned. The views expressed in this information product are those of the author and do not necessarily reflect the views or policies of GIZ, FAO, or any of the PAEGC Founding Partners."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Translate!$C$47","v":"GIZ, FAO and the PAEGC Founding Partners encourage the use, reproduction and dissemination of material in this information product. Except where otherwise indicated, material may be copied, downloaded and printed for private study, research and teaching purposes, or for use in non-commercial products or services, provided that appropriate acknowledgement of GIZ and FAO as the source and copyright holder is given."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Translate!$C$48","v":"© GIZ and FAO, 2021"}]

{"sheet":"1 INPUT","index":1,"n_rows":119,"n_cols":11,"rows_kept":119,"cut":false,"hidden":false,"merged":[[59,1,59,2],[91,1,91,2],[63,1,71,1],[76,1,78,1],[84,1,87,1],[21,5,22,5],[32,6,32,9],[52,1,55,1],[33,1,42,1],[42,6,42,7],[43,6,44,8],[40,6,40,9],[23,6,24,10],[21,6,22,10],[55,4,55,5],[63,8,63,10],[11,1,11,3],[13,1,13,3],[15,1,15,3],[17,1,17,3],[59,3,59,7],[29,3,29,7],[21,1,21,3],[23,5,24,5],[25,5,25,10],[19,1,20,3],[29,1,29,2],[46,1,47,1],[61,8,61,10],[23,1,23,3],[25,1,25,3],[2,1,2,10],[19,6,20,10],[0,1,0,8],[9,5,10,10],[5,1,5,10],[7,1,7,3],[9,1,9,3],[7,5,7,10],[13,5,14,10],[19,5,20,5],[17,5,18,10],[15,5,16,10],[11,5,12,10],[64,8,64,10],[66,8,66,10],[61,6,62,7],[118,4,118,5],[87,4,87,5],[67,8,68,10],[99,9,101,10],[91,3,91,7],[75,6,75,10],[85,6,85,8],[95,8,95,10],[114,6,114,8],[79,6,79,8],[78,6,78,8],[77,6,77,8],[69,6,69,8],[107,1,109,1],[115,1,118,1],[100,6,101,7],[93,6,94,7],[103,6,103,8],[104,6,105,8],[93,8,93,10],[99,8,101,8],[107,6,107,10],[109,6,109,8],[110,6,110,8],[111,6,111,8],[95,1,102,1],[116,6,116,8],[112,6,112,8],[113,6,113,8],[80,6,80,8],[71,6,71,8],[72,6,73,8],[115,6,115,8],[84,6,84,8],[83,6,83,8],[82,6,82,8],[81,6,81,8]]}
[null,{"$f":"Translate!$C$50","v":"INVEST – Payback Tool"}]
[]
[null,{"$f":"Translate!$C$51","v":"This INPUT sheet requires entry of values, which then serve the results displayed in the next OUTPUT sheet."}]
[null,null," "]
[]
[null,{"$f":"Translate!$C$52","v":"Basic assumptions"}]
[]
[null,{"$f":"Translate!$C$53","v":"Currency used for calculation"},null,null,null,{"$f":"Translate!$C$63","v":"enter any currency"}]
[]
[null,{"$f":"Translate!$C$54","v":"Inflation"},null,null,null,{"$f":"Translate!$C$64","v":"the national percentage rate for the devaluation of money per year (provided by national statistics)"}]
[]
[null,{"$f":"Translate!$C$55","v":"Discount rate"},null,null,null,{"$f":"Translate!$C$65","v":"the annual rate used to determine the present value of future cash flows (Tip: the simplified discount rate is often equal to interest rate earned from bank savings or treasury bonds)"}]
[]
[null,{"$f":"Translate!$C$56","v":"Annual profit margin increase"},null,null,null,{"$f":"Translate!$C$66","v":"the rate at which the farmer will increase prices every year (calculated as per own records)"}]
[]
[null,{"$f":"Translate!$C$57","v":"Annual fuel price increase"},null,null,null,{"$f":"Translate!$C$67","v":"the rate at which the fuel (Diesel, petrol or LPG) will increase every year (as provided by national regulator or from national energy statistics)"}]
[]
[null,{"$f":"Translate!$C$58","v":"Annual electricity price increase"},null,null,null,{"$f":"Translate!$C$68","v":"the rate at which the grid electricity prices will increase every year (provided by national electricity regulator or utility)"}]
[]
[null,{"$f":"Translate!$C$59","v":"Water levy (surcharge for water utilisation rights)"},null,null,null,{"$f":"E8&\" \"&Translate!$C$69","v":" per m³"},{"$f":"Translate!$C$70","v":"the water price per m3 as determined by the government, the local authority for utilising shared water resources with own pumping systems"}]
[]
[null,{"$f":"Translate!$C$60","v":"Total maximum water pumped per day"},null,null,null,{"$f":"Translate!$C$71","v":"m³ per day "},{"$f":"Translate!$C$72","v":"as calculated in \"SAFEGUARD WATER - Water Requirement Tool\" or provided by pump supplier"}]
[]
[null,{"$f":"Translate!$C$61","v":"Income: Gross Farm Profit per year"},null,null,null,{"$f":"E8 &\" \"&Translate!C73","v":" per year"},{"$f":"Translate!$C$74","v":"as calculated in \"INVEST - Farm Analysis Tool\" or from own records"}]
[]
[null,{"$f":"Translate!$C$62","v":"Proportion of Profit to invest"},null,null,null,{"$f":"Translate!$C$75","v":"% of the profit made available for investment into the water pumping system"}]
[]
[]
[]
[null,{"$f":"Translate!$C$76","v":"Cost assumptions for: "},null,{"$f":"Translate!$C$77","v":"Solar powered irrigation system"}]
[]
[]
[null,null,null,null,{"$f":"Translate!$C$90","v":"Price"},null,{"$f":"Translate!$C$100","v":"Component lifespan"}]
[null,{"$f":"Translate!$C$78","v":"Initial Capital Costs"},{"$f":"Translate!$C$79","v":"Solar panels"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$80","v":"Mounting Structures"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$81","v":"Control unit"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$82","v":"Pump"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$83","v":"Wires / tubes"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$84","v":"Water storage"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$85","v":"Irrigation system"},null,null,"",null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$86","v":"Drilling"},null,null,"",{"$f":"Translate!$C$102","v":"Highly quality-dependent!"}]
[null,null,{"$f":"Translate!$C$87","v":"Installation"},null,null,""]
[null,null,{"$f":"Translate!$C$88","v":"Other costs"},null,null,"",{"$f":"Translate!$C$103","v":"Subsidy"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$104","v":"Subsidy amount on Capital Costs"},null,null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$89","v":"Total costs"},null,{"$f":"SUM(E34:E43)-J44","v":0},""]
[]
[null,{"$f":"Translate!$C$91","v":"Running costs"},{"$f":"Translate!$C$92","v":"Maintenance costs per year:"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$93","v":"Operational costs per year:"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[]
[null,null,{"$f":"Translate!$C$94","v":"Total costs per year:"},null,{"$f":"SUM(E46:E48)","v":0},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[]
[]
[null,{"$f":"Translate!$C$95","v":"Loan"},{"$f":"Translate!$C$96","v":"Loan amount"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$97","v":"Interest Rate"}]
[null,null,{"$f":"Translate!$C$98","v":"Investment Period"},null,null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$99","v":"Name of Bank"}]
[]
[]
[]
[null,{"$f":"Translate!$C$76","v":"Cost assumptions for: "},null,{"$f":"Translate!$C$105","v":"Grid powered irrigation system"}]
[]
[null,null,null,null,null,null,{"$f":"Translate!$C$100","v":"Component lifespan"},null,{"$f":"Translate!$C$108","v":"CO2 - Emissions per year:"}]
[null,null,null,null,{"$f":"Translate!$C$90","v":"Price"},null,null,null,null,{"$f":"J66*J83","v":0},{"$f":"Translate!$C$109","v":"kg/year"}]
[null,{"$f":"Translate!$C$78","v":"Initial Capital Costs"},{"$f":"Translate!$C$106","v":"Inverter (if pump is DC)"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$110","v":"Emission factor:"}]
[null,null,{"$f":"Translate!$C$81","v":"Control unit"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$111","v":"Add grid emissions factor:"}]
[null,null,{"$f":"Translate!$C$82","v":"Pump"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"},null,null,{"$f":"Translate!$C$112","v":"kgCO2/kWh"}]
[null,null,{"$f":"Translate!$C$83","v":"Wires / tubes"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$113","v":"Search grid emissions factor for countries:"}]
[null,null,{"$f":"Translate!$C$84","v":"Water storage"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"},"https://ecometrica.com/assets/Electricity-specific-emission-factors-for-grid-electricity.pdf"]
[null,null,{"$f":"Translate!$C$85","v":"Irrigation system"},null,null,"",null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$86","v":"Drilling"},null,null,"",{"$f":"Translate!$C$102","v":"Highly quality-dependent!"}]
[null,null,{"$f":"Translate!$C$87","v":"Installation"},null,null,""]
[null,null,{"$f":"Translate!$C$88","v":"Other costs"},null,null,"",{"$f":"Translate!$C$103","v":"Subsidy"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$104","v":"Subsidy amount on Capital Costs"},null,null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$89","v":"Total costs"},null,{"$f":"SUM(E64:E72)-J73","v":0},""]
[]
[null,null,null,null,null,null,{"$f":"Translate!$C$114","v":"Assumptions Electricity Connection costs"}]
[null,{"$f":"Translate!$C$91","v":"Running costs"},{"$f":"Translate!$C$107","v":"Electricity costs per year:"},null,{"$f":"J86","v":0},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$92","v":"Maintenance costs per year:"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},{"$f":"Translate!$C$115","v":"Pump's power demand:"},null,null,0.75,{"$f":"Translate!$C$124","v":"kW"}]
[null,null,{"$f":"Translate!$C$93","v":"Operational costs per year:"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},{"$f":"Translate!$C$116","v":"Daily water requirement:"},null,null,{"$f":"E22","v":0},{"$f":"Translate!$C$125","v":"m³/day"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$117","v":"Volume flow m³/hour:"},null,null,6,{"$f":"Translate!$C$126","v":"m³/hour"}]
[null,null,{"$f":"Translate!$C$94","v":"Total costs per year:"},null,{"$f":"SUM(E77:E79)","v":0},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},{"$f":"Translate!$C$118","v":"kWh needed per day: "},null,null,{"$f":"(J79/J80)*J78","v":0},{"$f":"Translate!$C$127","v":"kWh"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$119","v":"Yearly irrigation days: "},null,null,200,{"$f":"Translate!$C$128","v":"days/year"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$120","v":"kWh needed per year:"},null,null,{"$f":"J82*J81","v":0},{"$f":"Translate!$C$129","v":"kWh"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$121","v":"Cost kWh:"},null,null,20.73,{"$f":"IF($E$8=\"\",\"\",$E$8) & \" \"&Translate!$C$130","v":" /kWh"}]
[null,{"$f":"Translate!$C$95","v":"Loan"},{"$f":"Translate!$C$96","v":"Loan amount"},null,null,null,{"$f":"Translate!$C$122","v":"Basic monthly connection fee"},null,null,null,{"$f":"IF($E$8=\"\",\"\",$E$8) & \" \"&Translate!$C$131","v":" /month"}]
[null,null,{"$f":"Translate!$C$97","v":"Interest Rate"},null,null,null,{"$f":"Translate!$C$123","v":"Electricity cost per year:"},null,null,{"$f":"(J84*J83)+(J85*12)","v":0},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$98","v":"Investment Period"},null,null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$99","v":"Name of Bank"}]
[]
[]
[]
[null,{"$f":"Translate!$C$76","v":"Cost assumptions for: "},null,{"$f":"Translate!$C$132","v":"Diesel powered irrigation system"}]
[]
[null,null,null,null,null,null,{"$f":"Translate!$C$100","v":"Component lifespan"},null,{"$f":"Translate!$C$108","v":"CO2 - Emissions per year:"}]
[null,null,null,null,{"$f":"Translate!$C$90","v":"Price"},null,null,null,"Diesel",{"$f":"VLOOKUP(I95,I97:J99,2,FALSE)*J115","v":0},{"$f":"Translate!$C$109","v":"kg/year"}]
[null,{"$f":"Translate!$C$78","v":"Initial Capital Costs"},{"$f":"Translate!$C$133","v":"Generator"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$110","v":"Emission factor:"}]
[null,null,{"$f":"Translate!$C$82","v":"Pump"},null,null,"",null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$135","v":"Diesel"},2.6869999999999998,{"$f":"Translate!$C$139","v":"kg of CO2/liter"}]
[null,null,{"$f":"Translate!$C$83","v":"Wires / tubes"},null,null,"",null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$136","v":"Petrol"},2.31,{"$f":"Translate!$C$139","v":"kg of CO2/liter"}]
[null,null,{"$f":"Translate!$C$84","v":"Water storage"},null,null,"",null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$137","v":"LPG"},1.52,{"$f":"Translate!$C$139","v":"kg of CO2/liter"}]
[null,null,{"$f":"Translate!$C$85","v":"Irrigation system"},null,null,"",null,{"$f":"Translate!$C$101","v":"Years"},{"$f":"Translate!$C$138","v":"Source:"},"https://www.gov.uk/government/publications/greenhouse-gas-reporting-conversion-factors-2018"]
[null,null,{"$f":"Translate!$C$86","v":"Drilling"},null,null,"",{"$f":"Translate!$C$102","v":"Highly quality-dependent!"}]
[null,null,{"$f":"Translate!$C$87","v":"Installation"},null,null,""]
[null,null,{"$f":"Translate!$C$88","v":"Other costs"},null,null,""]
[null,null,null,null,null,null,{"$f":"Translate!$C$103","v":"Subsidy"}]
[null,null,{"$f":"Translate!$C$89","v":"Total costs"},null,{"$f":"SUM(E94:E103)","v":0},"",{"$f":"Translate!$C$104","v":"Subsidy amount on Capital Costs"},null,null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[]
[]
[null,{"$f":"Translate!$C$91","v":"Running costs"},{"$f":"Translate!$C$134","v":"Fuel costs per year:"},null,{"$f":"J117","v":0},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},{"$f":"Translate!$C$140","v":"Assumptions Fuel Costs"}]
[null,null,{"$f":"Translate!$C$92","v":"Maintenance costs per year:"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$93","v":"Operational costs per year:"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},{"$f":"Translate!$C$141","v":"Pump's fuel demand:"},null,null,1,{"$f":"Translate!$C$146","v":"l/hour"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$116","v":"Daily water requirement:"},null,null,{"$f":"E22","v":0},{"$f":"Translate!$C$125","v":"m³/day"}]
[null,null,{"$f":"Translate!$C$94","v":"Total costs per year:"},null,{"$f":"SUM(E108:E110)","v":0},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},{"$f":"Translate!$C$117","v":"Volume flow m³/hour:"},null,null,6,{"$f":"Translate!$C$126","v":"m³/hour"}]
[null,null,null,null,null,null,{"$f":"Translate!C142","v":"Fuel needed per day: "},null,null,{"$f":"(J111/J112)*J110","v":0},{"$f":"Translate!$C$147","v":"l/day"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$119","v":"Yearly irrigation days: "},null,null,200,{"$f":"Translate!$C$128","v":"days/year"}]
[null,null,null,null,null,null,{"$f":"Translate!$C$143","v":"Fuel needed per year:"},null,null,{"$f":"J114*J113","v":0},{"$f":"Translate!$C$148","v":"l/year"}]
[null,{"$f":"Translate!$C$95","v":"Loan"},{"$f":"Translate!$C$96","v":"Loan amount"},null,null,{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""},{"$f":"Translate!$C$144","v":"Cost Fuel"},null,null,79,{"$f":"IF($E$8=\"\",\"\",$E$8) & \" \" &Translate!$C$149","v":" /l"}]
[null,null,{"$f":"Translate!$C$97","v":"Interest Rate"},null,null,null,{"$f":"Translate!$C$145","v":"Fuel cost per year:"},null,null,{"$f":"J116*J115","v":0},{"$f":"IF($E$8=\"\",\"\",$E$8)","v":""}]
[null,null,{"$f":"Translate!$C$98","v":"Investment Period"},null,null,{"$f":"Translate!$C$101","v":"Years"}]
[null,null,{"$f":"Translate!$C$99","v":"Name of Bank"}]

{"sheet":"2 OUTPUT","index":2,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[26,16,26,17],[28,16,28,17],[30,16,30,17],[32,16,32,17],[32,4,32,5],[30,10,30,11],[30,4,30,5],[32,10,32,11],[30,13,30,15],[32,13,32,15],[22,10,22,11],[20,10,20,11],[24,10,24,11],[26,10,26,11],[28,10,28,11],[17,1,18,3],[2,1,2,17],[0,1,0,17],[24,1,25,3],[20,4,20,5],[22,4,22,5],[24,4,24,5],[20,16,20,17],[22,16,22,17],[24,16,24,17],[20,13,20,15],[19,7,19,11],[19,13,19,17],[19,1,19,5],[6,7,8,14],[9,7,11,14],[23,7,23,9],[25,7,25,9],[27,7,27,9],[29,7,29,9],[31,7,31,9],[28,4,28,5],[34,13,34,15],[21,13,21,15],[23,13,23,15],[25,13,25,15],[27,13,27,15],[29,13,29,15],[31,13,31,15],[33,13,33,15],[22,13,22,15],[24,13,24,15],[26,13,26,15],[28,13,28,15],[34,7,34,9],[33,7,33,9],[21,7,21,9],[17,4,17,5],[12,7,14,14],[30,1,30,3],[32,1,32,3],[20,7,20,9],[22,7,22,9],[24,7,24,9],[26,7,26,9],[28,7,28,9],[30,7,30,9],[32,7,32,9],[20,1,20,3],[22,1,22,3],[26,1,26,3],[28,1,28,3],[26,4,26,5],[5,7,5,14],[5,1,6,3],[7,1,8,3],[9,1,10,3],[15,1,16,3],[11,1,11,3],[13,1,13,3],[13,4,13,5],[15,4,15,5],[4,1,4,5],[5,4,5,5],[7,4,7,5],[9,4,9,5],[11,4,11,5]]}
[null,{"$f":"Translate!$C$151","v":"INVEST – Payback Tool"}]
[]
[null,{"$f":"Translate!$C$152","v":"This OUTPUT sheet summarises the results as per the entries in the afore completed INPUT sheet."}]
[]
[null,{"$f":"Translate!$C$153","v":"Basic assumptions"}]
[null,{"$f":"Translate!$C$154","v":"Total water need per day"},null,null,{"$f":"'1 INPUT'!E22 & \" \"&Translate!$C$161","v":" m³ per day"},null,null,{"$f":"Translate!$C$173","v":"Note:"}]
[null,null,null,null,null,null,null,{"$f":"Translate!$C$174","v":"If \"not feasible\" is displayed for the Internal Rate of Return (IRR) then the IRR value is below 0%."}]
[null,{"$f":"Translate!$C$155","v":"Total income per year"},null,null,{"$f":"TEXT('1 INPUT'!E24,\"#.##0\") &\" \" & '1 INPUT'!E8","v":".0 "}]
[]
[null,{"$f":"Translate!$C$156","v":"Total investment amount per year"},null,null,{"$f":"TEXT('1 INPUT'!E24,\"#.##0\")*'1 INPUT'!E26 &\" \" & '1 INPUT'!E8","v":"0 "},null,null,{"$f":"Translate!$C$175","v":"If a negative (-) Net Present Value (NPV) is displayed then the investment is not feasible."}]
[]
[null,{"$f":"Translate!$C$157","v":"Inflation"},null,null,{"$f":"'1 INPUT'!E10","v":0}]
[null,null,null,null,null,null,null,{"$f":"Translate!$C$176","v":"If \"no payback\" is displayed for Years for Payback then system capital and/or operating expenses exceed income within 25 years"}]
[null,{"$f":"Translate!$C$158","v":"Discount rate"},null,null,{"$f":"'1 INPUT'!E12","v":0}]
[]
[null,{"$f":"Translate!$C$159","v":"Annual profit margin increase"},null,null,{"$f":"'1 INPUT'!E14","v":0}]
[]
[null,{"$f":"Translate!$C$160","v":"Annual fuel price increase"},null,null,{"$f":"'1 INPUT'!E16","v":0}]
[]
[null,{"$f":"Translate!$C$162&\" \" &'1 INPUT'!D30","v":"Analysis for Solar powered irrigation system"},null,null,null,null,null,{"$f":"Translate!$C$162&\" \" &'1 INPUT'!D60","v":"Analysis for Grid powered irrigation system"},null,null,null,null,null,{"$f":"Translate!$C$162&\" \" &'1 INPUT'!D92","v":"Analysis for Diesel powered irrigation system"}]
[null,{"$f":"Translate!$C$163","v":"Internal Rate of Return (IRR 25 Years)"},null,null,{"$f":"IFERROR('Cashflow Calculation'!C52,Translate!$C$172)","v":"not feasible"},null,null,{"$f":"Translate!$C$163","v":"Internal Rate of Return (IRR 25 Years)"},null,null,{"$f":"IFERROR('Cashflow Calculation'!C90,Translate!$C$172)","v":"not feasible"},null,null,{"$f":"Translate!$C$163","v":"Internal Rate of Return (IRR 25 Years)"},null,null,{"$f":"IFERROR('Cashflow Calculation'!C156,Translate!$C$172)","v":"not feasible"}]
[]
[null,{"$f":"Translate!$C$164","v":"Net Present Value (NPV) over 25 years"},null,null,{"$f":"TEXT('Cashflow Calculation'!C51,\"#.##0\") & \" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$164","v":"Net Present Value (NPV) over 25 years"},null,null,{"$f":"TEXT('Cashflow Calculation'!C89,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$164","v":"Net Present Value (NPV) over 25 years"},null,null,{"$f":"TEXT('Cashflow Calculation'!C155,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "}]
[]
[null,{"$f":"Translate!$C$165","v":"Accumulated Cash Flow after Year 25"},null,null,{"$f":"TEXT('Cashflow Calculation'!S187,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$165","v":"Accumulated Cash Flow after Year 25"},null,null,{"$f":"TEXT('Cashflow Calculation'!S188,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$165","v":"Accumulated Cash Flow after Year 25"},null,null,{"$f":"TEXT('Cashflow Calculation'!S189,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "}]
[]
[null,{"$f":"Translate!$C$166","v":"System Life Cycle Costs (25 years)"},null,null,{"$f":"TEXT('Cashflow Calculation'!B46,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$166","v":"System Life Cycle Costs (25 years)"},null,null,{"$f":"TEXT('Cashflow Calculation'!B84,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$166","v":"System Life Cycle Costs (25 years)"},null,null,{"$f":"TEXT('Cashflow Calculation'!B150,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "}]
[]
[null,{"$f":"Translate!$C$167","v":"Years for Payback"},null,null,{"$f":"'Cashflow Calculation'!B44","v":0},null,null,{"$f":"Translate!$C$167","v":"Years for Payback"},null,null,{"$f":"'Cashflow Calculation'!B82","v":0},null,null,{"$f":"Translate!$C$167","v":"Years for Payback"},null,null,{"$f":"'Cashflow Calculation'!B148","v":0}]
[]
[null,{"$f":"Translate!$C$168","v":"Lending Bank:"},null,null,{"$f":"IF('1 INPUT'!E56=0,\"\",'1 INPUT'!E56)","v":""},null,null,{"$f":"Translate!$C$168","v":"Lending Bank:"},null,null,{"$f":"IF('1 INPUT'!E88=0,\"\",'1 INPUT'!E88)","v":""},null,null,{"$f":"Translate!$C$168","v":"Lending Bank:"},null,null,{"$f":"IF('1 INPUT'!E119=0,\"\",'1 INPUT'!E119)","v":""}]
[]
[null,{"$f":"Translate!$C$169","v":"Yearly Loan Repayment:"},null,null,{"$f":"TEXT('Loan Repayment Solar'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$169","v":"Yearly Loan Repayment:"},null,null,{"$f":"TEXT('Loan Repayment Grid'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "},null,null,{"$f":"Translate!$C$169","v":"Yearly Loan Repayment:"},null,null,{"$f":"TEXT('Loan Repayment Diesel'!Scheduled_Monthly_Payment,\"#.##0\") &\" \" &'1 INPUT'!E8","v":".0 "}]
[]
[null,null,null,null,null,null,null,{"$f":"Translate!$C$170","v":"CO2 Emissions per year:"},null,null,{"$f":"'1 INPUT'!J63","v":0},{"$f":"'1 INPUT'!K63","v":"kg/year"},null,{"$f":"Translate!$C$170","v":"CO2 Emissions per year:"},null,null,{"$f":"'1 INPUT'!J95","v":0},{"$f":"'1 INPUT'!K95","v":"kg/year"}]

{"sheet":"Translate","index":3,"n_rows":250,"n_cols":7,"rows_kept":250,"cut":false,"hidden":false,"merged":[[1,1,2,2],[4,1,4,8],[6,1,9,1]]}
[]
[null,{"$f":"$C$12","v":"Do not modify this sheet"}]
[]
[]
[null,{"$f":"$C$13","v":"Reference Row"}]
[null,{"$f":"$C$14","v":"Selected Language:"},{"$f":"'READ ME'!$G$11","v":"English"},"English","Français","Español","العربية"]
[null,{"$f":"$C$15","v":"Sheet name"},{"$f":"HLOOKUP($C$6,$D$6:$I$250,ROW()-ROW($B$5),FALSE)","v":"READ ME"},"READ ME","LISER MOI","LÉEME","اقرأ هذه الصفحة"]
[null,null,{"$f":"HLOOKUP($C$6,$D$6:$I$250,ROW()-ROW($B$5),FALSE)","v":"1 INPUT"},"1 INPUT","1 INPUT","1 INPUT","1 إدخال البيانات"]
[null,null,"2 OUTPUT","2 OUTPUT","2 OUTPUT","2 OUTPUT","2 النتائج"]
[null,null,"Translate","Translate","Traduire","Traducción","ترجمة"]
[]
[null,{"$f":"$C$10","v":"Translate"},"Do not modify this sheet","Do not modify this sheet","Ne modifiez pas cette feuille","No modifique esta hoja","لا تعدل هذه الصفحة"]
[null,null,"Reference Row","Reference Row","Ligne de référence","Fila de referencia","صف مرجعي"]
[null,null,"Selected Language:","Selected Language:","Langue sélectionnée:","Idioma seleccionado:","اللغة المختارة:"]
[null,null,"Sheet name","Sheet name","Nom de la feuille","Nombre de la hoja","اسم الصفحة"]
[]
[null,{"$f":"$C$7","v":"READ ME"},"Select language","Select language","Sélectionner la langue","Seleccione el idioma","اختار اللغة"]
[null,null,"Read Me Sheet","Read Me Sheet","Feuille Lisez-moi","Léeme","اقرأ هذه الصفحة"]
[null,null,"INVEST – Payback Tool","INVEST – Payback Tool","INVESTIR- Outil de calcul de remboursement ","INVIERTE - Herramienta de cálculo de amortización "," استثمار - أداة الاسترداد (استرجاع الاستثمار - المردود)"]
[null,null,"Introduction","Introduction","Introduction","Introducción","مقدمة"]
[null,null,"This tool allows for a comparative assessment between income and three different irrigation pumping options. Information required for using this tool includes investment and operational costs for the different pumping systems, anticipated income from agricultural production, and basic economic conditions (e.g. inflation rate).","This tool allows for a comparative assessment between income and three different irrigation pumping options. Information required for using this tool includes investment and operational costs for the different pumping systems, anticipated income from agricultural production, and basic economic conditions (e.g. inflation rate).","Cet outil permet de réaliser une analyse concurrentielle entre les recettes et trois options de pompage différentes pour l’irrigation. Les informations à obtenir pour utiliser cet outil comprennent les coûts d’investissement et d’exploitation des différents systèmes de pompage, les prévisions de recettes de la production agricole et les conditions économiques de base (taux d’inflation, etc.).","Esta herramienta permite hacer una evaluación comparativa entre ingresos y tres opciones de bombeo para riego diferentes. La información necesaria para utilizar esta herramienta incluye los costos de inversión y operativos de los diferentes sistemas de bombeo, los ingresos que se esperan obtener de la producción agrícola y las condiciones económicas básicas que se prevén (p. ej. tasa de inflación).","تسمح هذه الأداة بإجراء تقييم مقارن بين الدخل وثلاثة خيارات مختلفة لضخ الري. تتضمن المعلومات المطلوبة لاستخدام هذه الأداة تكاليف الاستثمار والتشغيل لأنظمة الضخ المختلفة والدخل المتوقع من الإنتاج الزراعي والظروف الاقتصادية الأساسية (مثل معدل التضخم)."]
[null,null,"Tips & Tricks","Tips & Tricks","Conseils et Astuces","Consejos y trucos","نصائح وحيل"]
[null,null,"● Make sure that macro is always enabled for the proper functioning of this tool","● Make sure that macro is always enabled for the proper functioning of this tool","● Assurez-vous que les macros sont toujours activées pour le bon fonctionnement de cet outil ","● Asegúrese de que la macro esté siempre habilitada para el correcto funcionamiento de esta herramienta.","● تأكد من تمكين الماكرو دائمًا من أجل حسن سير هذه الأداة"]
[null,null,"● Only enter values into white cells","● Only enter values into white cells","● Saisissez des valeurs uniquement dans les cellules blanches","● Solo ingrese valores en las celdas blancas.","● أدخل القيم فقط في الخلايا البيضاء"]
[null,null,"● For the multilanguage option to work properly, do NOT delete sheets","● For the multilanguage option to work properly, do NOT delete sheets","● Pour que l'option multilingue fonctionne correctement, ne supprimez PAS les feuilles","● Para que la opción de varios idiomas funcione correctamente, NO elimine las hojas.","● لكي يعمل خيار اللغات المتعددة بشكل صحيح ، لا تحذف الصفحات"]
[null,null,"● Tool may contain illustrative sample values. Please adjust or remove.","● Tool may contain illustrative sample values. Please adjust or remove.","● L’outil peut contenir des valeurs illustratives, qu’il vous revient de modifier ou de supprimer.","● La herramienta puede contener valores ilustrativos de ejemplo. Por favor, ajustar o eliminar.","● قد تحتوي الأداة على قيم عينة توضيحية. يرجى الضبط أو الإزالة."]
[null,null,"● Total water need per  day can be calculated with the SAFEGUARD WATER_Water Requirement Tool.","● Total water need per  day can be calculated with the SAFEGUARD WATER_Water Requirement Tool.","● Le total des besoins en eau par jour peut être calculé avec l’outil \"PRÉSERVER L’EAU – Évaluation des besoins en eau\".","● La necesidad de agua total por día se puede calcular con \"SALVAGUARDA EL AGUA – Herramienta de Estimación de las Necesidades de Agua\".","● يمكن حساب إجمالي الاحتياجات المائية اليومية باستخدام أداة \"حماية المياه: أداة احتياجات المياه\""]
[null,null,"●Total income per year can be calculated with the INVEST_Farm Analysis Tool.","●Total income per year can be calculated with the INVEST_Farm Analysis Tool.","●Les recettes totales par an peuvent être calculées avec l’outil \"INVESTIR – Outil d’analyse de l’exploitation agricole\".","● Los ingresos totales por año pueden calcularse con \"INVIERTE – Herramienta de cálculo de balance económico\".","● يمكن حساب إجمالي الدخل السنوي باستخدام أداة \"استثمار - أداة تحليل المزرعة\" "]
[null,null,"● Make sure that this file is always saved as \".xlsm\"","● Make sure that this file is always saved as \".xlsm\"","● Assurez-vous que ce fichier est toujours enregistré sous \".xlsm\"    \n","● Asegúrese de que este archivo siempre se guarde como \".xlsm\"","● تأكد من حفظ هذا الملف دائمًا باسم \".xlsm\""]
[null,null,"Overview","Overview","Aperçu","Sinopsis","نظرة عامة"]
[null,null,"This tool comprises the following sheet:","This tool comprises the following sheet:","Cet outil est composé des feuilles suivantes:","Esta herramienta incluye las siguientes hojas:","تتكون هذه الأداة من الصفحات التالية:"]
[null,null,"for data entry of anticipated income and expenditure for pumping and irrigation technology","for data entry of anticipated income and expenditure for pumping and irrigation technology","pour saisir les recettes et dépenses prévues pour les technologies d’irrigation et de pompage","para introducir datos de ingresos y gastos previstos en relación con la tecnología de riego","لإدخال بيانات الدخل والنفقات المتوقعة لتكنولوجيا الضخ والري"]
[null,null,"for analysis of results automatically generated from the input sheet","for analysis of results automatically generated from the input sheet","pour analyser les résultats automatiquement générés à partir de la feuille de saisie","para analizar los resultados generados automáticamente desde la hoja de entradas","لتحليل النتائج التي تم إنشاؤها تلقائيًا من ورقة إدخال البيانات"]
[null,null,"About","About","En savoir plus","Acerca de","حول"]
[null,null,"Published by: ","Published by: ","Publié par: ","Publicado por: ","نشرت من قبل:"]
[null,null,"Responsible:","Responsible:","Responsables:","Responsable:","مسؤول:"]
[null,null,"Contact:","Contact:","Contact:","Contacto: ","اتصال:"]
[null,null,"Download link:","Download link:","Lien de téléchargement:","Enlace descarga: ","رابط التحميل:"]
[null,null,"About:","About:","À propos de: ","Acerca de:","حول:"]
[null,null,"Version:","Version:","Version:","Versión:","إصدار:"]
[null,null,"GIZ & FAO","GIZ & FAO","GIZ et FAO","GIZ & FAO","الوكالة الألمانية للتعاون الدولي (GIZ) ومنظمة الأغذية والزراعة (FAO)"]
[null,null,"GIZ project \"Water and Energy for Food (WE4F)\"","GIZ project \"Water and Energy for Food (WE4F)\"","Projet de la GIZ « Les innovations dans l’agriculture et la production alimentaire protègent le climat (PEEPA/WE4F) » (Water and Energy for Food)","GIZ project \"Water and Energy for Food (WE4F)\"","مشروع الوكالة الألمانية للتعاون الدولي \"المياه والطاقة من أجل الغذاء Water and Energy for Food (WE4F)\""]
[null,null,"Water and Energy for Food Grand Challenge at:  ","Water and Energy for Food Grand Challenge at:  ","Eau et Energie pour l'Alimentation (PEEPA). Disponible à l’adresse :  ","Water and Energy for Food Grand Challenge at:  ","التحدي الكبير للمياه والطاقة من أجل الغذاء في:"]
[null,null,"3.0 (June 2021)","3.0 (June 2021)","3.0 (Juin 2021)","3.0 (Junio 2021)","3.0 (يونيو 2021)"]
[null,null,"The Toolbox on Solar Powered Irrigation Systems (SPIS) is a legacy project of 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 Corporation (OPIC) combined resources to support new and sustainable approaches to accelerate the development and deployment of clean energy solutions for increasing agriculture productivity.\n\nThe Toolbox on SPIS has now been embraced for further development by PAEGC's successor program Water and Energy for Food (WE4F). WE4F is a joint international initiative of the European Union (EU), German Federal Ministry for Economic Cooperation and Development (BMZ), the Ministry of Foreign Affairs of the Kingdom of the Netherlands, Sweden through the Swedish International Development Cooperation Agency (Sida), and the U.S. Agency for International Development (USAID). WE4F aims to increase food production along the value chain through a more sustainable and efficient usage of water and/or energy.","The Toolbox on Solar Powered Irrigation Systems (SPIS) is a legacy project of 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 Corporation (OPIC) combined resources to support new and sustainable approaches to accelerate the development and deployment of clean energy solutions for increasing agriculture productivity.\n\nThe Toolbox on SPIS has now been embraced for further development by PAEGC's successor program Water and Energy for Food (WE4F). WE4F is a joint international initiative of the European Union (EU), German Federal Ministry for Economic Cooperation and Development (BMZ), the Ministry of Foreign Affairs of the Kingdom of the Netherlands, Sweden through the Swedish International Development Cooperation Agency (Sida), and the U.S. Agency for International Development (USAID). WE4F aims to increase food production along the value chain through a more sustainable and efficient usage of water and/or energy.","La boîte à outils pour les systèmes d’irrigation à énergie solaire (Solar Powered Irrigation Systems, SPIS) est un projet hérité de l'initiative mondiale « Propulser l’agriculture : un grand défi énergétique pour le développement » (Powering Agriculture: An Energy Grand Challenge for Development – PAEGC). En 2012, l’Agence des États-Unis pour le développement international (USAID), l’Agence suédoise de coopération internationale au développement (Sida), le ministère fédéral allemand de la Coopération économique et du Développement (BMZ), Duke Energy et l’Overseas Private Investment Cooperation (OPIC) ont mis leurs ressources en commun pour soutenir des approches nouvelles et durables afin d'accélérer le développement et le déploiement des solutions énergétiques propres pour accroître la productivité agricole.\n\nLa boîte à outils sur les SPIS a maintenant été adoptée pour un développement ultérieur par le programme successeur du PAEGC, Eau et Energie pour l'Alimentation (PEEPA) - Water and Energy for Food (WE4F). WE4F/PEEPA est une initiative commune de l'Union européenne, du Ministère fédéral allemand de la coopération économique et du développement (BMZ), du Ministère des affaires étrangères du royaume des Pays-Bas, de l’Agence suédoise de développement (Sida) et de l’Agence de développement des États-Unis (USAID). WE4F/PEEPA vise à accroître la production alimentaire tout au long de la chaîne de valeur grâce à une utilisation plus durable et plus efficace de l'eau et/ou de l'énergie.","La publicación de la Caja de herramientas de sistemas de riego solar ha sido posible gracias al apoyo brindado por la iniciativa mundial Powering Agriculture: An Energy Grand Challenge for Development (PAEGC) (Energización Rural: Un gran desafío energético para el desarrollo). En 2012, la Agencia de los Estados Unidos para el Desarrollo Internacional (USAID), la Agencia Sueca de Cooperación Internacional para el Desarrollo (Sida), el Ministerio Federal de Cooperación Económica y Desarrollo (BMZ) de Alemania, la empresa de energía Duke Energy Corporation y la Corporación de Inversiones Privadas en el Extranjero (OPIC) juntaron recursos para crear la iniciativa PAEGC. El objetivo de PAEGC es fomentar nuevos enfoques sostenibles con el fin de acelerar el desarrollo y asegurar el establecimiento de energías limpias que incrementen la productividad y/o el valor de la agricultura en países en desarrollo y regiones emergentes sin acceso a fuentes de energía confiables, asequibles y limpias.","يعتبر صندوق الأدوات الخاص بأنظمة الري التي تعمل بالطاقة الشمسية (SPIS) مشروعًا هاما للمبادرة العالمية \"دعم الزراعة: تحدي الطاقة الكبير من أجل التنمية\" Powering Agriculture: An Energy Grand Challenge for Development (PAEGC). في عام 2012 ، قامت الوكالة الأمريكية للتنمية الدولية (USAID) ، والوكالة السويدية للتعاون الإنمائي الدولي (ٍSida) ، والوزارة الفيدرالية الألمانية للتعاون الاقتصادي والتنمية (BMZ) ، وشركة Duke Energy ، ومؤسسة الاستثمار الخاص لما وراء البحار (OPIC) بجهود مشتركة لدعم الأساليب الجديدة والمستدامة لتسريع تطوير ونشر حلول الطاقة النظيفة لزيادة الإنتاجية الزراعية.\n\nتم اعتماد صندوق SPIS الآن لمزيد من التطوير من قبل البرنامج اللاحق لـ PAEGC \"الماء والطاقة من اجل الغذاء\" Water and Energy for Food (WE4F). الاخير هو مبادرة دولية مشتركة من الاتحاد الأوروبي (EU) ، والوزارة الاتحادية الألمانية للتعاون الاقتصادي والتنمية (BMZ) ، ووزارة الشؤون الخارجية لمملكة هولندا ، والسويد من خلال الوكالة السويدية للتعاون الإنمائي الدولي (Sida) ، والوكالة الأمريكية للتنمية الدولية (USAID). تهدف WE4F إلى زيادة إنتاج الغذاء على امتداد سلاسل القيمة الغذائية من خلال استخدام المياه و / أو الطاقة بطريقة أكثر استدامة وكفاءة."]
[null,null,"The designations employed and the presentation of material in this information product do not imply the expression of any opinion whatsoever on the part of Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH, Food and Agriculture Organization of the United Nations (FAO) or any of the PAEGC Founding Partners concerning the legal or development status of any country, territory, city or area or of its authorities, or concerning the delimitation of its frontiers or boundaries. The mention of specific companies or products of manufacturers, whether or not these have been patented, does not imply that these have been endorsed or recommended by GIZ, FAO, or any of the PAEGC Founding Partners in preference to others of a similar nature that are not mentioned. The views expressed in this information product are those of the author and do not necessarily reflect the views or policies of GIZ, FAO, or any of the PAEGC Founding Partners.","The designations employed and the presentation of material in this information product do not imply the expression of any opinion whatsoever on the part of Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH, Food and Agriculture Organization of the United Nations (FAO) or any of the PAEGC Founding Partners concerning the legal or development status of any country, territory, city or area or of its authorities, or concerning the delimitation of its frontiers or boundaries. The mention of specific companies or products of manufacturers, whether or not these have been patented, does not imply that these have been endorsed or recommended by GIZ, FAO, or any of the PAEGC Founding Partners in preference to others of a similar nature that are not mentioned. The views expressed in this information product are those of the author and do not necessarily reflect the views or policies of GIZ, FAO, or any of the PAEGC Founding Partners.","Les appellations employées dans ce produit d’information et la présentation des documents qui y figurent n’impliquent de la part de la Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH, de l’Organisation des Nations unies pour l’alimentation et l’agriculture (FAO) ou de l’un des partenaires fondateurs de l’initiative PAEGC aucune prise de position quant au statut juridique ou au stade de développement des pays, territoires, villes ou zones ou de leurs autorités, ni quant au tracé de leurs frontières ou limites. La mention de sociétés déterminées ou de produits de fabricants, qu’ils soient ou non brevetés, n’entraîne de la part de la GIZ, de la FAO ou de l’un des partenaires fondateurs du PAEGC aucune approbation ou recommandation desdits produits de préférence à d’autres de nature analogue qui ne sont pas cités. Les opinions exprimées dans ce produit d’information sont celles des auteurs et ne reflètent pas nécessairement celles de la GIZ, de la FAO, ou de l’un des partenaires fondateurs du PAEGC.","Las denominaciones empleadas y la presentación del material en este producto informativo no implican juicio alguno por parte de la Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH, la Organización de las Naciones Unidas para la Alimentación y la Agricultura (FAO), o los socios fundadores de la iniciativa PAEGC, sobre la condición jurídica o el grado de desarrollo de ninguno de los países, territorios, ciudades o zonas citados o de sus autoridades, ni respecto de la delimitación de sus fronteras o límites. La mención de empresas o productos de fabricantes en particular, estén o no patentados, no implica que la GIZ, la FAO o alguno de los socios fundadores de la iniciativa PAEGC los aprueben o recomienden, dándoles preferencia sobre otros de naturaleza similar que no se mencionan. Las opiniones expresadas en este producto informativo son las de su(s) autor(es) o autora(s), y no reflejan necesariamente los puntos de vista o las políticas de la GIZ, la FAO o ninguno de los socios fundadores de la iniciativa PAEGC.","التسميات المستخدمة وطريقة عرض المواد في هذا المنتج المعلوماتي لا تعبر عن أي رأي من جانب Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH أو منظمة الأغذية والزراعة للأمم المتحدة (FAO) أو أي من الشركاء المؤسسين لـ PAEGC فيما يتعلق بالوضع القانوني أو التنموي لأي بلد أو إقليم أو مدينة أو منطقة أو لسلطاتها ، أو فيما يتعلق بترسيم حدودها أو نطاقاتها. إن ذكر شركات أو منتجات معينة من الشركات المصنعة ، سواء تم تسجيل براءات اختراع لها أم لا ، لا يعني أن هذه الشركات أو المنتجات قد تم اعتمادها أو التوصية بها من قبل GIZ أو منظمة الأغذية والزراعة أو أي من الشركاء المؤسسين لـ PAEGC او تفضيلها على الشركات أو المنتجات الاخرى غير مذكورة من نفس الطبيعة. الآراء الواردة في هذا المنتج المعلوماتي هي آراء المؤلف ولا تعكس بالضرورة آراء أو سياسات الوكالة الألمانية للتعاون الدولي أو منظمة الأغذية والزراعة أو أي من الشركاء المؤسسين  لـ PAEGC."]
[null,null,"GIZ, FAO and the PAEGC Founding Partners encourage the use, reproduction and dissemination of material in this information product. Except where otherwise indicated, material may be copied, downloaded and printed for private study, research and teaching purposes, or for use in non-commercial products or services, provided that appropriate acknowledgement of GIZ and FAO as the source and copyright holder is given.","GIZ, FAO and the PAEGC Founding Partners encourage the use, reproduction and dissemination of material in this information product. Except where otherwise indicated, material may be copied, downloaded and printed for private study, research and teaching purposes, or for use in non-commercial products or services, provided that appropriate acknowledgement of GIZ and FAO as the source and copyright holder is given.","La GIZ, la FAO et les partenaires fondateurs du PAEGC encouragent l’utilisation, la reproduction et la diffusion des informations contenues dans ce document. Sauf indication contraire, ces dernières peuvent être copiées, téléchargées et imprimées à des fins privées d’étude, de recherche et d’enseignement, ou pour être utilisées dans des produits ou services non commerciaux, à condition que la GIZ et la FAO soient clairement indiquées en tant que sources des informations et détentrices du droit d’auteur.","La GIZ, la FAO y los socios fundadores de la iniciativa PAEGC fomentan la utilización, la reproducción y la difusión del material presentado en este producto informativo. A menos que se indique lo contrario, el material puede ser copiado, descargado e impreso con fines de estudio privado, enseñanza e investigación científica, o para su utilización en productos o servicios no comerciales, siempre que se otorgue a la GIZ y la FAO el debido reconocimiento como fuentes y como titulares de los derechos de autor.","تشجع الوكالة الألمانية للتعاون الدولي ومنظمة الأغذية والزراعة والشركاء المؤسسين لـ PAEGC على استخدام واستنساخ ونشر المواد في هذا المنتج المعلوماتي. يمكن نسخ المواد وتنزيلها وطباعتها للدراسة الخاصة ، ولأغراض البحث والتعليم ، أو لاستخدامها في المنتجات أو الخدمات غير التجارية ، ما لم يُذكر خلاف ذلك ، شريطة تقديم إقرار مناسب من الوكالة الألمانية للتعاون الدولي ومنظمة الأغذية والزراعة كمصدر وصاحب حقوق التأليف والنشر."]
[null,null,"© GIZ and FAO, 2021","© GIZ and FAO, 2021","© GIZ et FAO, 2021","© GIZ & FAO, 2021","© GIZ و FAO, 2021"]
[]
[null,{"$f":"$C$8","v":"1 INPUT"},"INVEST – Payback Tool","INVEST – Payback Tool","INVESTIR- Outil de calcul de remboursement ","INVIERTE - Herramienta de cálculo de amortización "," استثمار - أداة الاسترداد (استرجاع الاستثمار - المردود)"]
[null,null,"This INPUT sheet requires entry of values, which then serve the results displayed in the next OUTPUT sheet.","This INPUT sheet requires entry of values, which then serve the results displayed in the next OUTPUT sheet.","La feuille INPUT est destinée à la saisie des valeurs qui serviront ensuite à calculer les résultats présentés sur la feuille RÉSULTATS.","Esta hoja de ENTRADAS requiere la introducción de valores mediante los que se obtendrán los resultados mostrados en la siguiente hoja de RESULTADOS.","تتطلب ورقة إدخال البيانات هذه إدخال القيم المطلوبة ، التي تستخدم في استخراج المعلومات المعروضة في ورقة النتائج."]
[null,null,"Basic assumptions","Basic assumptions","Hypothèses de base","Supuestos básicos","الافتراضات الأساسية"]
[null,null,"Currency used for calculation","Currency used for calculation","Monnaie utilisée pour les calculs :","Moneda utilizada para el cálculo","العملة المستخدمة في الحساب:"]
[null,null,"Inflation","Inflation","Inflation","Inflación","التضخم"]
[null,null,"Discount rate","Discount rate","Taux d’actualisation","Tasa de descuento","معدل الخصم"]
[null,null,"Annual profit margin increase","Annual profit margin increase","Hausse annuelle de la marge d’exploitation","Aumento del margen de beneficio anual","الزيادة السنوية لهامش الربح"]
[null,null,"Annual fuel price increase","Annual fuel price increase","Hausse annuelle du prix du carburant","Aumento anual del precio del combustible","الزيادة السنوية لسعر الوقود"]
[null,null,"Annual electricity price increase","Annual electricity price increase","Hausse annuelle du prix de l’électricité","Aumento anual del precio de la electricidad","الزيادة السنوية لسعر الكهرباء"]
[null,null,"Water levy (surcharge for water utilisation rights)","Water levy (surcharge for water utilisation rights)","Redevance sur l'eau (supplément pour les droits d'utilisation de l'eau)","Tasa de agua (recargo por derechos de utilización del agua)","ضريبة المياه (تكلفة إضافية مقابل حقوق استخدام المياه)"]
[null,null,"Total maximum water pumped per day","Total maximum water pumped per day","Quantité totale maximum d'eau pompée par jour","Total de agua bombeada por día","إجمالي كمية المياه التي يتم ضخها يوميًا"]
[null,null,"Income: Gross Farm Profit per year","Income: Gross Farm Profit per year","Revenu : Bénéfice brut par an","Ingresos: Beneficio bruto de la explotación por año","الدخل: إجمالي ربح المزرعة في السنة"]
[null,null,"Proportion of Profit to invest","Proportion of Profit to invest","Proportion du bénéfice à investir","Porcentaje de beneficio a invertir","نسبة ربح في الاستثمار"]
[null,null,"enter any currency","enter any currency","Entrer n’importe quelle monnaie","usar cualquier moneda","أدخل أي عملة"]
[null,null,"the national percentage rate for the devaluation of money per year (provided by national statistics)","the national percentage rate for the devaluation of money per year (provided by national statistics)","taux national annuel de dévaluation de l’argent (extrait des statistiques nationales)","la tasa porcentual nacional de devaluación del dinero por año (recabada de las estadísticas nacionales)","معدل النسبة الوطنية لتخفيض قيمة العملة في السنة (مصلحة الإحصاءات الوطنية)"]
[null,null,"the annual rate used to determine the present value of future cash flows (Tip: the simplified discount rate is often equal to interest rate earned from bank savings or treasury bonds)","the annual rate used to determine the present value of future cash flows (Tip: the simplified discount rate is often equal to interest rate earned from bank savings or treasury bonds)","taux annuel utilisé pour déterminer la valeur actuelle de flux de trésorerie futurs (Conseil: le taux d'actualisation simplifié est souvent égal au taux d'intérêt acquis sur l'épargne bancaire ou les bons du Trésor)","la tasa anual utilizada para determinar el valor actual de futuros flujos de efectivo (truco: la tasa de descuento simplificada suele ser igual al  tipo de interés devengado por las cuentas de ahorro bancario o bonos del tesoro)","المعدل السنوي المستخدم في تحديد القيمة الحالية للتدفقات النقدية المستقبلية (تلميح: غالبًا ما يكون معدل الخصم المبسط مساويًا لسعر الفائدة المكتسب من مدخرات البنوك أو سندات الخزانة)"]
[null,null,"the rate at which the farmer will increase prices every year (calculated as per own records)","the rate at which the farmer will increase prices every year (calculated as per own records)","taux utilisé par l’agriculteur pour augmenter ses prix chaque année (calculé selon sa propre comptabilité)","la tasa con la que el agricultor aumentará los precios cada año (calculada según el propio registro)","المعدل الذي سيزيد به المزارع الأسعار كل عام (محسوب حسب السجلات الخاصة)"]
[null,null,"the rate at which the fuel (Diesel, petrol or LPG) will increase every year (as provided by national regulator or from national energy statistics)","the rate at which the fuel (Diesel, petrol or LPG) will increase every year (as provided by national regulator or from national energy statistics)","taux auquel le carburant (diésel, essence ou GPL) augmentera chaque année (fourni par le régulateur national ou les statistiques énergétiques nationales)","la tasa con la que aumentará el precio del combustible (gasóleo, gasolina o GLP) cada año (según lo indicado por la autoridad reguladora nacional o a partir de las estadísticas nacionales sobre energía)","معدل زيادة سعرالوقود (ديزل أو بنزين أو غاز البترول المسال) كل عام (على النحو المنصوص عليه من قبل المنظم الوطني أو من إحصاءات الطاقة الوطنية)"]
[null,null,"the rate at which the grid electricity prices will increase every year (provided by national electricity regulator or utility)","the rate at which the grid electricity prices will increase every year (provided by national electricity regulator or utility)","taux auquel le prix de l’électricité fournie par le réseau augmentera chaque année (fourni par l'organe national de règlement de l'électricité ou le service public d'électricité)","la tasa con la que aumentarán los precios del suministro eléctrico cada año (indicada por la autoridad reguladora nacional o la empresa de suministro eléctrico)","المعدل الذي ستزيد به أسعار كهرباء الشبكة كل عام (يتم توفيره من قبل منظم أو مرفق الكهرباء الوطني)"]
[null,null,"per m³","per m³","par m³","por m³"," لكل متر مكعب"]
[null,null,"the water price per m3 as determined by the government, the local authority for utilising shared water resources with own pumping systems","the water price per m3 as determined by the government, the local authority for utilising shared water resources with own pumping systems","le prix de l'eau par m3 déterminé par le gouvernement et les autorités locales pour l'utilisation des ressources en eau partagées avec leurs propres systèmes de pompage","el precio del agua por m³, determinado por el gobierno o la autoridad local, para utilizar los recursos hídricos compartidos con los propios sistemas de bombeo","سعر المياه لكل متر مكعب كما هو محدد من قبل الحكومة والسلطة المحلية، لاستخدام موارد المياه المشتركة مع أنظمة الضخ الخاصة بها"]
[null,null,"m³ per day ","m³ per day ","m³ par jour","m³ por día","م³ يوميا"]
[null,null,{"$f":"HLOOKUP($C$6,$D$6:$I$250,ROW()-ROW($B$5),FALSE)","v":"as calculated in \"SAFEGUARD WATER - Water Requirement Tool\" or provided by pump supplier"},"as calculated in \"SAFEGUARD WATER - Water Requirement Tool\" or provided by pump supplier","calculé dans \"PRÉSERVER L'EAU - Outil de gestion des besoins en eau\" ou communiqué par le fournisseur de la pompe","conforme a los cálculos de \"SALVAGUARDA EL AGUA – Herramienta de Estimación de las Necesidades de Agua\" o a lo indicado por el proveedor de la bomba","كما تم حسابه باستخدام أداة \"حماية المياه: أداة احتياجات المياه\" أو التي يوفرها مورد المضخة"]
[null,null,"per year","per year","par an","por año"," كل سنة"]
[null,null,"as calculated in \"INVEST - Farm Analysis Tool\" or from own records","as calculated in \"INVEST - Farm Analysis Tool\" or from own records","calculé dans \"FINANCER - Outil d'analyse de l'exploitation agricole\" ou à partir de sa propre comptabilité","conforme a los cálculos de \"INVIERTE - Herramienta de Cálculo del Balance Económico\" o a partir de los propios registros","كما تم حسابه باستخدام أداة \"إستثمار - أداة تحليل المزرعة\" أو من السجلات الخاصة"]
[null,null,"% of the profit made available for investment into the water pumping system","% of the profit made available for investment into the water pumping system","% du bénéfice mis à disposition pour l'investissement dans le système de pompage de l'eau","% de beneficio disponible para invertir en sistema de bombeo de agua","النسبة المئوية للأرباح المتاحة للاستثمار في نظام ضخ المياه"]
[null,null,"Cost assumptions for: ","Cost assumptions for: ","Hypothèses de couts pour: ","Supuestos de costo para: ","افتراضات التكلفة لـ:"]
[null,null,"Solar powered irrigation system","Solar powered irrigation system","Système d'irrigation à énergie solaire","Sistema de riego con energía solar","نظام الري بالطاقة الشمسية"]
[null,null,"Initial Capital Costs","Initial Capital Costs","Coûts d’investissement initiaux","Costos de capital inicial","تكاليف الإستثمار الأولية"]
[null,null,"Solar panels","Solar panels","Panneaux solaires","Paneles solares","الألواح الشمسية"]
[null,null,"Mounting Structures","Mounting Structures","structure portante","Estructura de montaje","هياكل التركيب"]
[null,null,"Control unit","Control unit","Unité de contrôle","Unidad de control","وحدة التحكم"]
[null,null,"Pump","Pump","Pompe","Bomba","المضخة"]
[null,null,"Wires / tubes","Wires / tubes","Câbles/canalisations","Cables/tubos","الأسلاك / الأنابيب"]
[null,null,"Water storage","Water storage","Réservoir d'eau","Almacenamiento de agua","خزان المياه"]
[null,null,"Irrigation system","Irrigation system","Système d'irrigation","Sistema de riego","نظام الري"]
[null,null,"Drilling","Drilling","Forage","Perforación","الحفر"]
[null,null,"Installation","Installation","Installation","Instalación","التركيب"]
[null,null,"Other costs","Other costs","D'autres coûts","Otros costos","تكاليف أخرى"]
[null,null,"Total costs","Total costs","Total des coûts","Total de costos","إجمالي التكاليف"]
[null,null,"Price","Price","Prix","Precio","السعر"]
[null,null,"Running costs","Running costs","Les coûts de fonctionnement","Costos corrientes","تكاليف التشغيل"]
[null,null,"Maintenance costs per year:","Maintenance costs per year:","Frais de maintenance par an:","Costos de mantenimiento por año:","تكاليف الصيانة في السنة:"]
[null,null,"Operational costs per year:","Operational costs per year:","Coûts d’exploitation par an :","Costos operativos por año:","تكاليف التشغيل في السنة:"]
[null,null,"Total costs per year:","Total costs per year:","Total des coûts par an :","Total de costos por año:","إجمالي التكاليف في السنة:"]
[null,null,"Loan","Loan","Prêt","Préstamo","القرض"]
[null,null,"Loan amount","Loan amount","Montant du prêt","Importe préstamo","مبلغ القرض"]
[null,null,"Interest Rate","Interest Rate","Taux d'intérêt","Tasa de interés","سعر الفائدة"]
[null,null,"Investment Period","Investment Period","Durée d'investissement","Período de inversión","فترة الاستثمار"]
[null,null,"Name of Bank","Name of Bank","Nom de la banque","Nombre de entidad bancaria","اسم البنك"]
[null,null,"Component lifespan","Component lifespan","Durée de vie des composants","Vida útil de componentes","العمر الإفتراضي للمكونات"]
[null,null,"Years","Years","années","Años","سنوات"]
[null,null,"Highly quality-dependent!","Highly quality-dependent!","Hautement dépendant de la qualité !","¡Muy dependiente de la calidad!","تعتمد بشكل كبير على الجودة!"]
[null,null,"Subsidy","Subsidy","Subvention","Subsidio","الدعم المالي"]
[null,null,"Subsidy amount on Capital Costs","Subsidy amount on Capital Costs","Montant de la subvention sur capital","Importe de subsidio en los costos de capital","مبلغ الدعم على تكاليف رأس المال"]
[null,null,"Grid powered irrigation system","Grid powered irrigation system","Système d'irrigation alimenté par le réseau électrique","Sistema de riego conectado a la red eléctrica","نظام الري المتصل بالشبكة الكهربائية"]
[null,null,"Inverter (if pump is DC)","Inverter (if pump is DC)","Onduleur (si pompe CC)","Inversor (si la bomba es CC)","المحول (إذا كانت المضخة DC)"]
[null,null,"Electricity costs per year:","Electricity costs per year:","Coûts de l'électricité par an:","Costos de electricidad por año:","تكاليف الكهرباء في السنة:"]
[null,null,"CO2 - Emissions per year:","CO2 - Emissions per year:","CO2 - Emissions par an:","Emisiones de CO2 por año:","انبعاثات ثاني أكسيد الكربون (CO2) في السنة:"]
[null,null,"kg/year","kg/year","kg/an","kg/año","كغ / سنة"]
[null,null,"Emission factor:","Emission factor:","facteur d'émission:","Factor de emisiones:","معامل الانبعاث:"]
[null,null,"Add grid emissions factor:","Add grid emissions factor:","Ajouter le facteur d'émissions du réseau électrique:","Agregar factor de emisiones de la red","أضف معامل انبعاثات الشبكة:"]
[null,null,"kgCO2/kWh","kgCO2/kWh","kgCO2/kWh","kgCO2/kWh","كغ من CO2 / كيلوواط ساعة"]
[null,null,"Search grid emissions factor for countries:","Search grid emissions factor for countries:","Facteur d'émissions du réseau électrique pour les pays:","Buscar factor de emisiones de diferentes países:","البحث عن عامل انبعاثات الشبكة في مختلف البلدان:"]
[null,null,"Assumptions Electricity Connection costs","Assumptions Electricity Connection costs","Hypothèses coûts de raccordement de l'électricité","Supuestos relativos a costos de conexión de la red eléctrica","افتراضات تكاليف توصيل الشبكة الكهربائية"]
[null,null,"Pump's power demand:","Pump's power demand:","Puissance appelée par la pompe:","Demanda de potencia de la bomba:","طلب المضخة من الطاقة:"]
[null,null,"Daily water requirement:","Daily water requirement:","Besoins quotidiens en eau:","Necesidades diarias de agua:","الاحتياجات المائية اليومية:"]
[null,null,"Volume flow m³/hour:","Volume flow m³/hour:","Débit volumique m³ / heure:","Volumen del flujo m³/hora:","حجم التصرف م³ / ساعة:"]
[null,null,"kWh needed per day: ","kWh needed per day: ","kWh nécessaires par jour:","kWh necesarios por día: ","كيلوواط ساعة المطلوب في اليوم:"]
[null,null,"Yearly irrigation days: ","Yearly irrigation days: ","Jours d'irrigation annuels:","Días de riego anuales: ","أيام الري السنوية:"]
[null,null,"kWh needed per year:","kWh needed per year:","kWh nécessaires par an:","kWh necesarios por año:","كيلوواط ساعة المطلوب في السنة:"]
[null,null,"Cost kWh:","Cost kWh:","Coût kWh:","Costo kWh:","التكلفة كيلوواط ساعة:"]
[null,null,"Basic monthly connection fee","Basic monthly connection fee","Frais d'abonnement mensuels ","Tarifa básica de conexión al mes","رسوم التوصيل الشهرية الأساسية"]
[null,null,"Electricity cost per year:","Electricity cost per year:","Coût de l'électricité par an:","Costos de electricidad por año:","تكلفة الكهرباء في السنة:"]
[null,null,"kW","kW","kW","kW","كيلوواط"]
[null,null,"m³/day","m³/day","m³/jour","m³/día","م³ / يوم"]
[null,null,"m³/hour","m³/hour","m³/heure","m³/hora","م³ / ساعة"]
[null,null,"kWh","kWh","kWh","kWh","كيلوواط ساعة"]
[null,null,"days/year","days/year","jours/an","días/año","أيام / سنة"]
[null,null,"kWh","kWh","kWh","kWh","كيلوواط ساعة"]
[null,null,"/kWh","/kWh","/kWh","/kWh","/ كيلوواط ساعة"]
[null,null,"/month","/month","/mois","/mes","/ شهر"]
[null,null,"Diesel powered irrigation system","Diesel powered irrigation system","Système d'irrigation à générateur diesel","Sistema de riego con generador diésel","نظام الري يعمل بالديزل"]
[null,null,"Generator","Generator","Générateur","Generador","مولد الكهرباء"]
[null,null,"Fuel costs per year:","Fuel costs per year:","Coût du carburant par an:","Costos de combustible por año:","تكاليف الوقود في السنة:"]
[null,null,"Diesel","Diesel","Diesel","Gasóleo","ديزل"]
[null,null,{"$f":"HLOOKUP($C$6,$D$6:$I$250,ROW()-ROW($B$5),FALSE)","v":"Petrol"},"Petrol","Essence","Gasolina","بنزين"]
[null,null,"LPG","LPG","GPL","GLP","غاز البترول المسال"]
[null,null,"Source:","Source:","Source:","Source:","المصدر:"]
[null,null,"kg of CO2/liter","kg of CO2/liter","kg de CO2/litre","kg de CO2/litro","كغ من CO2 / لتر"]
[null,null,"Assumptions Fuel Costs","Assumptions Fuel Costs","Hypothèses coûts du carburant","Supuestos relativos a costos de combustible","افتراضات تكاليف الوقود"]
[null,null,"Pump's fuel demand:","Pump's fuel demand:","Besoin en carburant du générateur:","Demanda de combustible de la bomba:","طلب المضخة من الوقود:"]
[null,null,"Fuel needed per day: ","Fuel needed per day: ","Carburant nécessaire par jour:","Combustible necesario por día: ","الوقود المطلوب في اليوم:"]
[null,null,"Fuel needed per year:","Fuel needed per year:","Carburant nécessaire par an:","Combustible necesario por año:","الوقود المطلوب في السنة:"]
[null,null,"Cost Fuel","Cost Fuel","Coût Carburant","Costos combustible","تكلفة الوقود"]
[null,null,"Fuel cost per year:","Fuel cost per year:","Coût du carburant par an:","Costos de combustible por año:","تكلفة الوقود في السنة:"]
[null,null,"l/hour","l/hour","l/heure","l/hora","لتر / ساعة"]
[null,null,"l/day","l/day","l/jour","l/día","لتر / يوم"]
[null,null,"l/year","l/year","l/an","l/año","لتر / سنة"]
[null,null,"/l","/l","/l","/l","/ لتر"]
[]
[null,{"$f":"$C$9","v":"2 OUTPUT"},"INVEST – Payback Tool","INVEST – Payback Tool","INVESTIR- Outil de calcul de remboursement ","INVIERTE - Herramienta de cálculo de amortización ","استثمار - أداة الاسترداد (استرجاع الاستثمار - المردود)"]
[null,null,"This OUTPUT sheet summarises the results as per the entries in the afore completed INPUT sheet.","This OUTPUT sheet summarises the results as per the entries in the afore completed INPUT sheet.","La feuille RÉSULTATS résume les résultats obtenus à partir des valeurs entrées dans la feuille de ENTRÉES complété précédemment.","Esta hoja de RESULTADOS resume los resultados obtenidos a partir de los valores introducidos en la hoja ENTRADAS completada anteriormente.","تلخص هذه الورقة النتائج وفقًا للمعلومات الموجودة في ورقة إدخال البيانات السابقة المكتملة."]
[null,null,"Basic assumptions","Basic assumptions","Hypothèses de base","Supuestos básicos","الافتراضات الأساسية"]
[null,null,"Total water need per day","Total water need per day","Total des besoins en eau par jour","Necesidad de agua total por día","إجمالي الاحتياجات المائية في اليوم"]
[null,null,"Total income per year","Total income per year","Total des recettes par an","Total de ingresos por año","إجمالي الدخل في السنة"]
[null,null,"Total investment amount per year","Total investment amount per year","Montant total de l’investissement par année","Cantidad total de la inversión por año","إجمالي مبلغ الاستثمار في السنة"]
[null,null,"Inflation","Inflation","Inflation","Inflación","التضخم"]
[null,null,"Discount rate","Discount rate","Taux d’actualisation","Tasa de descuento","معدل الخصم"]
[null,null,"Annual profit margin increase","Annual profit margin increase","Hausse annuelle de la marge de benefice","Aumento del margen de beneficio anual","الزيادة السنوية لهامش الربح"]
[null,null,"Annual fuel price increase","Annual fuel price increase","Hausse annuelle du prix du carburant","Aumento anual del precio del combustible","الزيادة السنوية لسعر الوقود"]
[null,null,"m³ per day","m³ per day","m³ par jour","m³ por día","م³ في اليوم"]
[null,null,"Analysis for","Analysis for","Analyse pour","Análisis para","تحليل"]
[null,null,"Internal Rate of Return (IRR 25 Years)","Internal Rate of Return (IRR 25 Years)","Taux de rendement interne (IRR sur 25 ans)","Tasa Interna de Retorno (TIR 25 años)","معدل العائد الداخلي على مدى 25 سنة"]
[null,null,"Net Present Value (NPV) over 25 years","Net Present Value (NPV) over 25 years","Valeur actuelle nette (VAN) sur 25ans","Valor actual neto (VAN) durante 25 años","صافي القيمة الحالية على مدى 25 سنة"]
[null,null,"Accumulated Cash Flow after Year 25","Accumulated Cash Flow after Year 25","Flux de trésorerie cumulés après 25 ans","Flujo de efectivo acumulado tras el año 25","التدفق النقدي التراكمي"]
[null,null,"System Life Cycle Costs (25 years)","System Life Cycle Costs (25 years)","Coûts du cycle de vie du système (25 ans)","Costos del ciclo de vida del sistema (25 años)","تكلفة دورة الحياة لنضام الري (25 سنة)"]
[null,null,"Years for Payback","Years for Payback","Années de remboursement","Años para amortización:","فترة الاسترداد"]
[null,null,"Lending Bank:","Lending Bank:","Banque de crédit :","Banco de crédito:","بنك الإقراض:"]
[null,null,"Yearly Loan Repayment:","Yearly Loan Repayment:","Remboursement annuel du prêt :","Amortización del préstamo anual:","السداد السنوي للقرض:"]
[null,null,"CO2 Emissions per year:","CO2 Emissions per year:","CO2 Emissions par an","Emisiones de CO2 por año:","انبعاثات CO2 في السنة:"]
[null,null,"kg/year","kg/year","kg/an","kg/año","كغ / سنة"]
[null,null,"not feasible","not feasible","non réalisable","no factible","غير ممكن"]
[null,null,"Note:","Note:","Note:","Nota:","ملحوظة:"]
[null,null,"If \"not feasible\" is displayed for the Internal Rate of Return (IRR) then the IRR value is below 0%.","If \"not feasible\" is displayed for the Internal Rate of Return (IRR) then the IRR value is below 0%.","Si \"non réalisable\" est affiché pour le taux de rendement interne (IRR), sa valeur est inférieure à 0%.","Si aparece el mensaje “no factible” en relación con la tasa interna de retorno (TIR), el valor de TIR es inferior a 0%.","إذا تم عرض \"غير ممكن\" لمعدل العائد الداخلي (IRR) ، فإن هذا يدل على ان قيمة IRR أقل من 0٪"]
[null,null,"If a negative (-) Net Present Value (NPV) is displayed then the investment is not feasible.","If a negative (-) Net Present Value (NPV) is displayed then the investment is not feasible.","Si une valeur actuelle nette (VAN) négative (-) est affichée, alors l'investissement n'est pas réalisable.","Si se muestra un valor actual neto (VAN) negativo (-), entonces la inversión no es factible.","إذا تم عرض قيمة سالبة (-) لصافي القيمة الحالية (NPV) ، فإن هذا يدل على ان الاستثمار غير ممكنًا"]
[null,null,"If \"no payback\" is displayed for Years for Payback then system capital and/or operating expenses exceed income within 25 years","If \"no payback\" is displayed for Years for Payback then system capital and/or operating expenses exceed income within 25 years","Si \"pas de retour\" est affiché pour les années de restitution, les dépenses en capital et / ou d'exploitation du système dépassent les revenus sur les 25 ans","Si aparece el mensaje \"no payback\" en \"Años para amortización\" entonces los costos de capital y/o operativos superan los ingresos dentro de los 25 años.","إذا تم عرض \"لا يوجد استرداد\" لسنوات الاسترداد ، فإن رأس مال النظام و / أو نفقات التشغيل تتجاوز الدخل في غضون 25 عامًا"]
[null,null,"no payback","no payback","pas de retour","sin recuperación","لا يوجد استرداد"]
[null,null,"Comparative accumulated income and system costs over first 10 years","Comparative accumulated income and system costs over first 10 years","Comparaison du revenu accumulé et des coûts des systèmes sur les 10 premières années","Comparación de ingresos acumulados y costos del sistema durante los primeros 10 años","مقارنة الدخل المتراكم وتكاليف النظام على مدى أول 10 سنوات"]
[null,null,"Comparative accumulated income and system costs over first 25 years","Comparative accumulated income and system costs over first 25 years","Comparaison du revenu accumulé et des coûts des systèmes au cours des 25 premières années","Comparación de ingresos acumulados y costos del sistema durante los primeros 25 años","مقارنة الدخل المتراكم وتكاليف النظام على مدى أول 25 سنة"]
[null,null,"Comparative accumulated cash flow over first 10 years","Comparative accumulated cash flow over first 10 years","Flux de trésorerie cumulés comparatifs sur les 10 premières années","Flujo de efectivo acumulado comparado durante los primeros 10 años","مقارنة التدفقات النقدية المتراكمة على مدى أول 10 سنوات"]
[null,null,"Average annual water cost per m³","Average annual water cost per m³","Coût annuel moyen de l'eau par m³","Costo promedio del agua annual por m³","متوسط تكلفة المياه السنوية لكل م³"]
[null,null,"5 years","5 years","5 ans","5 años","5 سنوات"]
[null,null,"10 years","10 years","10 ans","10 años","10 سنوات"]
[null,null,"25 years","25 years","25 ans","25 años","25 سنة"]
[null,null,"years","years","ans","años","سنوات"]
[null,null,"Accumulated income","Accumulated income","Revenu accumulé","Ingresos acumulados","الدخل المتراكم"]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,{"$f":"HLOOKUP($C$6,$D$6:$I$250,ROW()-ROW($B$5),FALSE)","v":0}]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]

{"sheet":"Cashflow Calculation","index":4,"n_rows":197,"n_cols":29,"rows_kept":197,"cut":false,"hidden":true,"merged":[[154,1,155,1],[180,5,180,7],[50,1,51,1],[88,1,89,1],[96,13,96,14],[96,15,96,16],[97,13,97,14],[97,15,97,16]]}
["Annual profit margin increase:",{"$f":"'1 INPUT'!E14","v":0}]
["Inflation rate:",{"$f":"'1 INPUT'!E10","v":0}]
["Income-Gross farm profit/year:",{"$f":"'1 INPUT'!E24","v":0},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""}]
["Percentage profit to invest",{"$f":"'1 INPUT'!E26","v":0}]
["Fuel price increase/year: ",{"$f":"'1 INPUT'!E16","v":0}]
["Electricity price increase/year: ",{"$f":"'1 INPUT'!E18","v":0}]
["Discount rate",{"$f":"'1 INPUT'!E12","v":0}]
["Water levy",{"$f":"'1 INPUT'!E20","v":0},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""}]
["Total water need per day",{"$f":"'1 INPUT'!E22","v":0},{"$f":"'1 INPUT'!F22","v":"m³ per day "}]
[]
[null,null,"year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"B3*B4","v":0},{"$f":"E12*(1+(1*$B$1))","v":0},{"$f":"F12*(1+(1*$B$1))","v":0},{"$f":"G12*(1+(1*$B$1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital investment per year:"]
[true,null,"accumulated",{"$f":"IF($A$14=TRUE,D15,NA())","v":0},{"$f":"IF($A$14=TRUE,E15,NA())","v":0},{"$f":"IF($A$14=TRUE,F15,NA())","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"SUM(E12)","v":0},{"$f":"SUM($E$12:F12)","v":0},{"$f":"SUM($E$12:G12)","v":0},{"$f":"SUM($E$12:H12)","v":0},{"$f":"SUM($E$12:I12)","v":0},{"$f":"SUM($E$12:J12)","v":0},{"$f":"SUM($E$12:K12)","v":0},{"$f":"SUM($E$12:L12)","v":0},{"$f":"SUM($E$12:M12)","v":0},{"$f":"SUM($E$12:N12)","v":0},{"$f":"SUM($E$12:O12)","v":0},{"$f":"SUM($E$12:P12)","v":0},{"$f":"SUM($E$12:Q12)","v":0},{"$f":"SUM($E$12:R12)","v":0},{"$f":"SUM($E$12:S12)","v":0},{"$f":"SUM($E$12:T12)","v":0},{"$f":"SUM($E$12:U12)","v":0},{"$f":"SUM($E$12:V12)","v":0},{"$f":"SUM($E$12:W12)","v":0},{"$f":"SUM($E$12:X12)","v":0},{"$f":"SUM($E$12:Y12)","v":0},{"$f":"SUM($E$12:Z12)","v":0},{"$f":"SUM($E$12:AA12)","v":0},{"$f":"SUM($E$12:AB12)","v":0},{"$f":"SUM($E$12:AC12)","v":0}]
[]
[]
[]
[]
[]
[{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"}]
[]
["Mounting Structures",null,"KES",{"$f":"'1 INPUT'!E35","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$35)=0,($D$23*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!C34","v":"Solar panels"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E34","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$34)=0,($D$24*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!C36","v":"Control unit"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E36","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$36)=0,($D$25*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!C37","v":"Pump"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E37","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$37)=0,($D$26*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Wires / tubes",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E38","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$38)=0,($D$27*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Water storage",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E39","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$39)=0,($D$28*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Irrigation system",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E40","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$40)=0,($D$29*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Drilling",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E41","v":0}]
["Installation",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E42","v":0}]
["Other Costs",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E43","v":0}]
["Loan Repayment ",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"IF(E11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC11<='Loan Repayment Solar'!Loan_Years,'Loan Repayment Solar'!Scheduled_Monthly_Payment,0)","v":0}]
["Energy costs (fuel or electricity):",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"'1 INPUT'!E46","v":0},{"$f":"E34*(1+(1*$B$5))","v":0},{"$f":"F34*(1+(1*$B$5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Costs:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"SUM('1 INPUT'!E47:E48)","v":0},{"$f":"E35*(1+(1*$B$2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":0},{"$f":"$B$8*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Expenses System per year:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"SUM(D23:D32)","v":0},{"$f":"E34+E35+E36+SUMIF(E23:E33,\"<1E+307\")","v":0},{"$f":"F34+F35+F36+SUMIF(F23:F33,\"<1E+307\")","v":0},{"$f":"G34+G35+G36+SUMIF(G23:G33,\"<1E+307\")","v":0},{"$f":"H34+H35+H36+SUMIF(H23:H33,\"<1E+307\")","v":0},{"$f":"I34+I35+I36+SUMIF(I23:I33,\"<1E+307\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Cash Flow:",null,null,{"$f":"D14-D46","v":0},{"$f":"E14-E46","v":0},{"$f":"F14-F46","v":0},{"$f":"G14-G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF(D41>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E41>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(F41>0,\"Yes\",\"No\")","v":"No"},"No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No"]
["Payback period against investment (years)",{"$f":"IF(AC41<0,\"no payback\",COUNTIF(D41:AC41,\"<0\"))","v":0},"years"]
[]
["System Life Cycle Costs (25 years)",{"$f":"IF($A$47=TRUE,AC47,NA())","v":0},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"IF($A$47=TRUE,D47,NA())","v":0},{"$f":"IF($A$47=TRUE,E47,NA())","v":0},{"$f":"IF($A$47=TRUE,F47,NA())","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[true,null,null,{"$f":"D38","v":0},{"$f":"SUM($D$38:E38)","v":0},{"$f":"SUM($D$38:F38)","v":0},{"$f":"SUM($D$38:G38)","v":0},{"$f":"SUM($D$38:H38)","v":0},{"$f":"SUM($D$38:I38)","v":0},{"$f":"SUM($D$38:J38)","v":0},{"$f":"SUM($D$38:K38)","v":0},{"$f":"SUM($D$38:L38)","v":0},{"$f":"SUM($D$38:M38)","v":0},{"$f":"SUM($D$38:N38)","v":0},{"$f":"SUM($D$38:O38)","v":0},{"$f":"SUM($D$38:P38)","v":0},{"$f":"SUM($D$38:Q38)","v":0},{"$f":"SUM($D$38:R38)","v":0},{"$f":"SUM($D$38:S38)","v":0},{"$f":"SUM($D$38:T38)","v":0},{"$f":"SUM($D$38:U38)","v":0},{"$f":"SUM($D$38:V38)","v":0},{"$f":"SUM($D$38:W38)","v":0},{"$f":"SUM($D$38:X38)","v":0},{"$f":"SUM($D$38:Y38)","v":0},{"$f":"SUM($D$38:Z38)","v":0},{"$f":"SUM($D$38:AA38)","v":0},{"$f":"SUM($D$38:AB38)","v":0},{"$f":"SUM($D$38:AC38)","v":0}]
["Cost of water",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8&\" /m3\")","v":""},{"$f":"D38/($B$9*365)","v":{"$error":"#DIV/0!"}},{"$f":"E38/($B$9*365)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Average water cost over 25 years",{"$f":"AVERAGE(D48:AC48)","v":{"$error":"#DIV/0!"}},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8&\" /m3\")","v":""},null,null,null,null,null,{"$f":"AVERAGE(D48:I48)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AVERAGE(D48:N48)","v":{"$error":"#DIV/0!"}}]
[]
["NPV",{"$f":"'1 INPUT'!E12","v":0},{"$f":"NPV(B51,E41:AC41)+D41","v":0}]
["IRR",null,{"$f":"IRR(D41:AC41)","v":{"$error":"#NUM!"}}]
[]
[]
[]
[]
[]
[]
[{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"}]
[]
[]
[{"$f":"'1 INPUT'!C64","v":"Inverter (if pump is DC)"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E64","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$64)=0,($D$62*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!C65","v":"Control unit"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E65","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$65)=0,($D$63*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!C66","v":"Pump"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E66","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$66)=0,($D$64*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Wires / tubes",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E67","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$67)=0,($D$65*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!C68","v":"Water storage"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E68","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$68)=0,($D$66*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Irrigation system",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E69","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$69)=0,($D$67*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Drilling",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E70","v":0}]
["Installation",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E71","v":0}]
["Other Costs",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E72","v":0}]
["Loan Repayment",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"IF(E11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC11<='Loan Repayment Grid'!Loan_Years,'Loan Repayment Grid'!Scheduled_Monthly_Payment,0)","v":0}]
["Electricity costs:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"'1 INPUT'!E77","v":0},{"$f":"E72*(1+(1*$B$6))","v":0},{"$f":"F72*(1+(1*$B$6))","v":0},{"$f":"G72*(1+(1*$B$6))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Costs:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"SUM('1 INPUT'!E78:E79)","v":0},{"$f":"E73*(1+(1*$B$2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":0},{"$f":"$B$8*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Expenses System per year:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"SUM(D62:D70)","v":0},{"$f":"E72+E73+E74+SUMIF(E62:E71,\"<1E+307\")","v":0},{"$f":"F72+F73+F74+SUMIF(F62:F71,\"<1E+307\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Cash Flow:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"D14-D84","v":0},{"$f":"E14-E84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF(D79>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E79>0,\"Yes\",\"No\")","v":"No"},"No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No"]
["Payback period against investment (years)",{"$f":"IF(AC79<0,\"no payback\",COUNTIF(D79:AC79,\"<0\"))","v":0},"years"]
[]
["System Life Cycle Costs",{"$f":"IF($A$85=TRUE,AC85,NA())","v":0},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"IF($A$85=TRUE,D85,NA())","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[true,null,null,{"$f":"D76","v":0},{"$f":"SUM($D$76:E76)","v":0},{"$f":"SUM($D$76:F76)","v":0},{"$f":"SUM($D$76:G76)","v":0},{"$f":"SUM($D$76:H76)","v":0},{"$f":"SUM($D$76:I76)","v":0},{"$f":"SUM($D$76:J76)","v":0},{"$f":"SUM($D$76:K76)","v":0},{"$f":"SUM($D$76:L76)","v":0},{"$f":"SUM($D$76:M76)","v":0},{"$f":"SUM($D$76:N76)","v":0},{"$f":"SUM($D$76:O76)","v":0},{"$f":"SUM($D$76:P76)","v":0},{"$f":"SUM($D$76:Q76)","v":0},{"$f":"SUM($D$76:R76)","v":0},{"$f":"SUM($D$76:S76)","v":0},{"$f":"SUM($D$76:T76)","v":0},{"$f":"SUM($D$76:U76)","v":0},{"$f":"SUM($D$76:V76)","v":0},{"$f":"SUM($D$76:W76)","v":0},{"$f":"SUM($D$76:X76)","v":0},{"$f":"SUM($D$76:Y76)","v":0},{"$f":"SUM($D$76:Z76)","v":0},{"$f":"SUM($D$76:AA76)","v":0},{"$f":"SUM($D$76:AB76)","v":0},{"$f":"SUM($D$76:AC76)","v":0}]
["Cost of water",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8&\" /m3\")","v":""},{"$f":"D76/($B$9*365)","v":{"$error":"#DIV/0!"}},{"$f":"E76/($B$9*365)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Average water cost over 25 years",{"$f":"AVERAGE(D86:AC86)","v":{"$error":"#DIV/0!"}},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8&\" /m3\")","v":""},null,null,null,null,null,{"$f":"AVERAGE(D86:I86)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AVERAGE(D86:N86)","v":{"$error":"#DIV/0!"}}]
[]
["NPV",{"$f":"'1 INPUT'!E12","v":0},{"$f":"NPV(B89,E79:AC79)+D79","v":0}]
["IRR",null,{"$f":"IRR(D79:AC79)","v":{"$error":"#NUM!"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PV",null,"Diesel"]
[null,null,null,null,null,null,null,null,null,null,null,"Anuties of Investment",null,{"$f":"C51","v":0},null,{"$f":"C89","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Annuity","NPV","Annuity","NPV"]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"PMT($B$51,$L$121,$C$51,0,0)*-1","v":0},{"$f":"N102*(1.05^-L102)","v":0},{"$f":"PMT($B$89,$L$121,$C$89,0,0)*-1","v":0},{"$f":"P102*(1.06^-L102)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L102+1","v":2},null,{"$f":"PMT($B$51,$L$121,$C$51,0,0)*-1","v":0},{"$f":"N103*(1.06^-L103)","v":0},{"$f":"PMT($B$89,$L$121,$C$89,0,0)*-1","v":0},{"$f":"P103*(1.06^-L103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,3,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,4,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,5,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,6,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,7,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,8,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,9,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,10,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,11,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,12,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,13,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,14,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,15,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,16,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,17,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,18,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,19,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,20,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(O102:O121)","v":0},null,{"$f":"SUM(Q102:Q121)","v":0}]
[]
[]
[]
[{"$f":"'1 INPUT'!D92","v":"Diesel powered irrigation system"}]
[]
[{"$f":"'1 INPUT'!C96","v":"Generator"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E96","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$96)=0,($D$129*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E97","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$97)=0,($D$130*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Wires / tubes",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E98","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$98)=0,($D$131*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'1 INPUT'!C98","v":"Wires / tubes"},null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E99","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$99)=0,($D$132*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Irrigation system",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E100","v":0},{"$f":"IF(MOD(E11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^E11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(F11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^F11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(G11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^G11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(H11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^H11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(I11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^I11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(J11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^J11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(K11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^K11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(L11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^L11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(M11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^M11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(N11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^N11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(O11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^O11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(P11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^P11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Q11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^Q11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(R11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^R11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(S11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^S11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(T11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^T11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(U11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^U11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(V11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^V11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(W11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^W11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(X11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^X11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Y11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^Y11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(Z11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^Z11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AA11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^AA11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AB11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^AB11),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MOD(AC11,'1 INPUT'!$G$100)=0,($D$133*(1+$B$2)^AC11),0)","v":{"$error":"#DIV/0!"}}]
["Drilling",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E101","v":0}]
["Installation",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E102","v":0}]
["Other Costs",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"'1 INPUT'!E103","v":0}]
["Loan Repayment",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"IF(E11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(F11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(G11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(H11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(I11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(J11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(K11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(L11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(M11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(N11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(O11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(P11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Q11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(R11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(S11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(T11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(U11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(V11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(W11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(X11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Y11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(Z11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AA11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AB11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0},{"$f":"IF(AC11<='Loan Repayment Diesel'!Loan_Years,'Loan Repayment Diesel'!Scheduled_Monthly_Payment,0)","v":0}]
["Fuel costs:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"'1 INPUT'!E108","v":0},{"$f":"E138*(1+(1*$B$5))","v":0},{"$f":"F138*(1+(1*$B$5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Costs:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},0,{"$f":"SUM('1 INPUT'!E109:E110)","v":0},{"$f":"E139*(1+(1*$B$2))","v":0},{"$f":"F139*(1+(1*$B$2))","v":0},{"$f":"G139*(1+(1*$B$2))","v":0},{"$f":"H139*(1+(1*$B$2))","v":0},{"$f":"I139*(1+(1*$B$2))","v":0},{"$f":"J139*(1+(1*$B$2))","v":0},{"$f":"K139*(1+(1*$B$2))","v":0},{"$f":"L139*(1+(1*$B$2))","v":0},{"$f":"M139*(1+(1*$B$2))","v":0},{"$f":"N139*(1+(1*$B$2))","v":0},{"$f":"O139*(1+(1*$B$2))","v":0},{"$f":"P139*(1+(1*$B$2))","v":0},{"$f":"Q139*(1+(1*$B$2))","v":0},{"$f":"R139*(1+(1*$B$2))","v":0},{"$f":"S139*(1+(1*$B$2))","v":0},{"$f":"T139*(1+(1*$B$2))","v":0},{"$f":"U139*(1+(1*$B$2))","v":0},{"$f":"V139*(1+(1*$B$2))","v":0},{"$f":"W139*(1+(1*$B$2))","v":0},{"$f":"X139*(1+(1*$B$2))","v":0},{"$f":"Y139*(1+(1*$B$2))","v":0},{"$f":"Z139*(1+(1*$B$2))","v":0},{"$f":"AA139*(1+(1*$B$2))","v":0},{"$f":"AB139*(1+(1*$B$2))","v":0}]
["Water levy",null,null,null,{"$f":"$B$8*$B$9","v":0},{"$f":"$B$8*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Expenses System per year:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"SUM(D129:D136)","v":0},{"$f":"E138+E139+E140+SUMIF(E129:E137,\"<1E+307\")","v":0},{"$f":"F138+F139+F140+SUMIF(F129:F137,\"<1E+307\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Cash Flow:",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"D14-D150","v":0},{"$f":"E14-E150","v":0},{"$f":"F14-F150","v":0},{"$f":"G14-G150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF(D145>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(E145>0,\"Yes\",\"No\")","v":"No"},"No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No",{"$f":"IF(V145>0,\"Yes\",\"No\")","v":"No"},"No","No","No","No","No","No","No"]
["Payback period against investment (years)",{"$f":"IF(AC145<0,\"no payback\",COUNTIF(D145:AC145,\"<0\"))","v":0},"years"]
[]
["System Life Cycle Costs",{"$f":"IF($A$151=TRUE,AC151,NA())","v":0},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8)","v":""},{"$f":"IF($A$151=TRUE,D151,NA())","v":0},{"$f":"IF($A$151=TRUE,E151,NA())","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A$151=TRUE,AC151,NA())","v":0}]
[true,null,null,{"$f":"D142","v":0},{"$f":"SUM($D$142:E142)","v":0},{"$f":"SUM($D$142:F142)","v":0},{"$f":"SUM($D$142:G142)","v":0},{"$f":"SUM($D$142:H142)","v":0},{"$f":"SUM($D$142:I142)","v":0},{"$f":"SUM($D$142:J142)","v":0},{"$f":"SUM($D$142:K142)","v":0},{"$f":"SUM($D$142:L142)","v":0},{"$f":"SUM($D$142:M142)","v":0},{"$f":"SUM($D$142:N142)","v":0},{"$f":"SUM($D$142:O142)","v":0},{"$f":"SUM($D$142:P142)","v":0},{"$f":"SUM($D$142:Q142)","v":0},{"$f":"SUM($D$142:R142)","v":0},{"$f":"SUM($D$142:S142)","v":0},{"$f":"SUM($D$142:T142)","v":0},{"$f":"SUM($D$142:U142)","v":0},{"$f":"SUM($D$142:V142)","v":0},{"$f":"SUM($D$142:W142)","v":0},{"$f":"SUM($D$142:X142)","v":0},{"$f":"SUM($D$142:Y142)","v":0},{"$f":"SUM($D$142:Z142)","v":0},{"$f":"SUM($D$142:AA142)","v":0},{"$f":"SUM($D$142:AB142)","v":0},{"$f":"SUM($D$142:AC142)","v":0}]
["Cost of water",null,{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8&\" /m3\")","v":""},{"$f":"D142/($B$9*365)","v":{"$error":"#DIV/0!"}},{"$f":"E142/($B$9*365)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Average water cost over 25 years",{"$f":"AVERAGE(D152:AC152)","v":{"$error":"#DIV/0!"}},{"$f":"IF('1 INPUT'!$E$8=\"\",\"\",'1 INPUT'!$E$8&\" /m3\")","v":""},null,null,null,null,null,{"$f":"AVERAGE(D152:I152)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AVERAGE(D152:N152)","v":{"$error":"#DIV/0!"}}]
[]
["NPV",{"$f":"'1 INPUT'!E12","v":0},{"$f":"NPV(B155,E145:AC145)+D145","v":0}]
["IRR",null,{"$f":"IRR(D145:AC145)","v":{"$error":"#NUM!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Diagramms (Output) - Number:"]
[]
[]
[]
[null,null,null,null,{"$f":"'2 OUTPUT'!B23","v":"Net Present Value (NPV) over 25 years"},null,null,{"$f":"'2 OUTPUT'!B21","v":"Internal Rate of Return (IRR 25 Years)"},null,null,{"$f":"'2 OUTPUT'!B27","v":"System Life Cycle Costs (25 years)"},null,null,{"$f":"'2 OUTPUT'!B29","v":"Years for Payback"},null,null,null,"Accumulated cash flow",null,null,"Water cost",{"$f":"Translate!C182","v":"5 years"},{"$f":"Translate!C183","v":"10 years"},{"$f":"Translate!C184","v":"25 years"}]
[]
[null,null,null,null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"},{"$f":"C51","v":0},null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"},{"$f":"C52","v":{"$error":"#NUM!"}},null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"},{"$f":"B46","v":0},null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"},{"$f":"B44","v":0},null,null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"},{"$f":"AC41","v":0},null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"},{"$f":"IF($A$47=TRUE,I49,NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF($A$47=TRUE,N49,NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF($A$47=TRUE,B49,NA())","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"},{"$f":"C89","v":0},null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"},{"$f":"C90","v":{"$error":"#NUM!"}},null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"},{"$f":"B84","v":0},null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"},{"$f":"B82","v":0},null,null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"},{"$f":"AC79","v":0},null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"},{"$f":"IF($A$85=TRUE,I87,NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF($A$85=TRUE,N87,NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF($A$85=TRUE,B87,NA())","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"'1 INPUT'!D92","v":"Diesel powered irrigation system"},{"$f":"C155","v":0},null,{"$f":"'1 INPUT'!D92","v":"Diesel powered irrigation system"},{"$f":"C156","v":{"$error":"#NUM!"}},null,{"$f":"'1 INPUT'!D92","v":"Diesel powered irrigation system"},{"$f":"B150","v":0},null,{"$f":"'1 INPUT'!D92","v":"Diesel powered irrigation system"},{"$f":"B148","v":0},null,null,{"$f":"'1 INPUT'!D92","v":"Diesel powered irrigation system"},{"$f":"AC145","v":0},null,{"$f":"'1 INPUT'!D92","v":"Diesel powered irrigation system"},{"$f":"IF($A$151=TRUE,I153,NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF($A$151=TRUE,N153,NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF($A$151=TRUE,B153,NA())","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"\" \" & '1 INPUT'!E8","v":" "},null,null,"%",null,null,{"$f":"\" \" & '1 INPUT'!E8","v":" "},null,null,"Years",null,null,null,null,{"$f":"\" \" & '1 INPUT'!E8","v":" "},null,null,{"$f":"\" \" & '1 INPUT'!E8","v":" "}]
[null,null,null,null,{"$f":"Translate!$C$178","v":"Comparative accumulated income and system costs over first 10 years"}]
[null,null,null,null,{"$f":"Translate!$C$179","v":"Comparative accumulated income and system costs over first 25 years"}]
[null,null,null,null,{"$f":"Translate!$C$180","v":"Comparative accumulated cash flow over first 10 years"}]
[null,null,null,null,{"$f":"Translate!$C$181","v":"Average annual water cost per m³"}]
[null,null,null,null,null,null,null,null,null,"Connections:"]
[null,null,null,null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"},null,null,null,null,{"$f":"'1 INPUT'!E8 & \"/kWh\"","v":"/kWh"}]
[null,null,null,null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"},null,null,null,null,{"$f":"'1 INPUT'!E8 & \"/l\"","v":"/l"}]

{"sheet":"Loan Repayment Solar","index":5,"n_rows":373,"n_cols":10,"rows_kept":373,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[2,1,2,3],[2,5,2,7]]}
["Loan Repayment:",null,null,null,null,{"$f":"'1 INPUT'!D30","v":"Solar powered irrigation system"}]
["Bank:",{"$f":"'1 INPUT'!E56","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"'1 INPUT'!E53","v":0},null,null,"Scheduled Payment",{"$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",{"$f":"'1 INPUT'!E54","v":0},null,null,"Scheduled Number of Payments",{"$f":"IF(Values_Entered,Loan_Years*Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Loan Period in Years",{"$f":"'1 INPUT'!E55","v":0},null,null,"Actual Number of Payments",{"$f":"IF(Values_Entered,Number_of_Payments,\"\")","v":""}]
[null,null,"Number of Payments Per Year",1,null,null,"Total Early Payments",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Extra_Pay),\"\")","v":""}]
[null,null,"Start Date of Loan","2017-01-01",null,null,"Total Interest",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Int),\"\")","v":""}]
[null,null,"Optional Extra Payments",0]
[]
[]
["PmtNo.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[]
[{"$f":"IF(Values_Entered,1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},{"$f":"IF(Values_Entered,Loan_Amount,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*(Interest_Rate/Num_Pmt_Per_Year),\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H14)","v":0}]
[{"$f":"IF(Values_Entered,A14+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I14,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H15)","v":0}]
[{"$f":"IF(Values_Entered,A15+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H16)","v":0}]
[{"$f":"IF(Values_Entered,A16+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H17)","v":0}]
[{"$f":"IF(Values_Entered,A17+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H18)","v":0}]
[{"$f":"IF(Values_Entered,A18+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H19)","v":0}]
[{"$f":"IF(Values_Entered,A19+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I78,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I142,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I206,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I270,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I334,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H373)","v":0}]

{"sheet":"Loan Repayment Grid","index":6,"n_rows":373,"n_cols":10,"rows_kept":373,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[2,1,2,3],[2,5,2,7]]}
["Loan Repayment:",null,null,null,null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"}]
["Bank:",{"$f":"'1 INPUT'!E88","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"'1 INPUT'!E85","v":0},null,null,"Scheduled Payment",{"$f":"IF(Values_Entered,-PMT(Interest_Rate/Num_Pmt_Per_Year,Loan_Years*Num_Pmt_Per_Year,Loan_Amount),\"0\")","v":"0"}]
[null,null,"Annual Interest Rate",{"$f":"'1 INPUT'!E86","v":0},null,null,"Scheduled Number of Payments",{"$f":"IF(Values_Entered,Loan_Years*Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Loan Period in Years",{"$f":"'1 INPUT'!E87","v":0},null,null,"Actual Number of Payments",{"$f":"IF(Values_Entered,Number_of_Payments,\"\")","v":""}]
[null,null,"Number of Payments Per Year",1,null,null,"Total Early Payments",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Extra_Pay),\"\")","v":""}]
[null,null,"Start Date of Loan","2017-01-01",null,null,"Total Interest",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Int),\"\")","v":""}]
[null,null,"Optional Extra Payments",0]
[]
[]
["PmtNo.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[]
[{"$f":"IF(Values_Entered,1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},{"$f":"IF(Values_Entered,Loan_Amount,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*(Interest_Rate/Num_Pmt_Per_Year),\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H14)","v":0}]
[{"$f":"IF(Values_Entered,A14+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I14,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H15)","v":0}]
[{"$f":"IF(Values_Entered,A15+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H16)","v":0}]
[{"$f":"IF(Values_Entered,A16+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H17)","v":0}]
[{"$f":"IF(Values_Entered,A17+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H18)","v":0}]
[{"$f":"IF(Values_Entered,A18+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H19)","v":0}]
[{"$f":"IF(Values_Entered,A19+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I78,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I142,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I206,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I270,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I334,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H373)","v":0}]

{"sheet":"Loan Repayment Diesel","index":7,"n_rows":373,"n_cols":10,"rows_kept":373,"cut":false,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[2,1,2,3],[2,5,2,7]]}
["Loan Repayment:",null,null,null,null,{"$f":"'1 INPUT'!D60","v":"Grid powered irrigation system"}]
["Bank:",{"$f":"'1 INPUT'!E119","v":0}]
[null,"Enter Values",null,null,null,"Loan Summary"]
[null,null,"Loan Amount",{"$f":"'1 INPUT'!E116","v":0},null,null,"Scheduled Payment",{"$f":"IF(Values_Entered,-PMT(Interest_Rate/Num_Pmt_Per_Year,Loan_Years*Num_Pmt_Per_Year,Loan_Amount),\"0\")","v":"0"}]
[null,null,"Annual Interest Rate",{"$f":"'1 INPUT'!E117","v":0},null,null,"Scheduled Number of Payments",{"$f":"IF(Values_Entered,Loan_Years*Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Loan Period in Years",{"$f":"'1 INPUT'!E118","v":0},null,null,"Actual Number of Payments",{"$f":"IF(Values_Entered,Number_of_Payments,\"\")","v":""}]
[null,null,"Number of Payments Per Year",1,null,null,"Total Early Payments",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Extra_Pay),\"\")","v":""}]
[null,null,"Start Date of Loan","2017-01-01",null,null,"Total Interest",{"$f":"IF(Values_Entered,SUMIF(Beg_Bal,\">0\",Int),\"\")","v":""}]
[null,null,"Optional Extra Payments",0]
[]
[]
["PmtNo.","Payment Date","Beginning Balance","Scheduled Payment","Extra Payment","Total Payment","Principal","Interest","Ending Balance","Cumulative Interest"]
[]
[{"$f":"IF(Values_Entered,1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},{"$f":"IF(Values_Entered,Loan_Amount,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*(Interest_Rate/Num_Pmt_Per_Year),\"\")","v":""},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H14)","v":0}]
[{"$f":"IF(Values_Entered,A14+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I14,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H15)","v":0}]
[{"$f":"IF(Values_Entered,A15+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H16)","v":0}]
[{"$f":"IF(Values_Entered,A16+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H17)","v":0}]
[{"$f":"IF(Values_Entered,A17+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H18)","v":0}]
[{"$f":"IF(Values_Entered,A18+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H19)","v":0}]
[{"$f":"IF(Values_Entered,A19+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H20)","v":0}]
[{"$f":"IF(Values_Entered,A20+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H21)","v":0}]
[{"$f":"IF(Values_Entered,A21+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H22)","v":0}]
[{"$f":"IF(Values_Entered,A22+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H23)","v":0}]
[{"$f":"IF(Values_Entered,A23+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H24)","v":0}]
[{"$f":"IF(Values_Entered,A24+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H25)","v":0}]
[{"$f":"IF(Values_Entered,A25+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H26)","v":0}]
[{"$f":"IF(Values_Entered,A26+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H27)","v":0}]
[{"$f":"IF(Values_Entered,A27+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H28)","v":0}]
[{"$f":"IF(Values_Entered,A28+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H29)","v":0}]
[{"$f":"IF(Values_Entered,A29+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H30)","v":0}]
[{"$f":"IF(Values_Entered,A30+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H31)","v":0}]
[{"$f":"IF(Values_Entered,A31+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H32)","v":0}]
[{"$f":"IF(Values_Entered,A32+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H33)","v":0}]
[{"$f":"IF(Values_Entered,A33+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H34)","v":0}]
[{"$f":"IF(Values_Entered,A34+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H35)","v":0}]
[{"$f":"IF(Values_Entered,A35+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H36)","v":0}]
[{"$f":"IF(Values_Entered,A36+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H37)","v":0}]
[{"$f":"IF(Values_Entered,A37+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H38)","v":0}]
[{"$f":"IF(Values_Entered,A38+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H39)","v":0}]
[{"$f":"IF(Values_Entered,A39+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H40)","v":0}]
[{"$f":"IF(Values_Entered,A40+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H41)","v":0}]
[{"$f":"IF(Values_Entered,A41+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H42)","v":0}]
[{"$f":"IF(Values_Entered,A42+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H43)","v":0}]
[{"$f":"IF(Values_Entered,A43+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H44)","v":0}]
[{"$f":"IF(Values_Entered,A44+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H45)","v":0}]
[{"$f":"IF(Values_Entered,A45+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H46)","v":0}]
[{"$f":"IF(Values_Entered,A46+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H47)","v":0}]
[{"$f":"IF(Values_Entered,A47+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H48)","v":0}]
[{"$f":"IF(Values_Entered,A48+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H49)","v":0}]
[{"$f":"IF(Values_Entered,A49+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H50)","v":0}]
[{"$f":"IF(Values_Entered,A50+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H51)","v":0}]
[{"$f":"IF(Values_Entered,A51+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H52)","v":0}]
[{"$f":"IF(Values_Entered,A52+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H53)","v":0}]
[{"$f":"IF(Values_Entered,A53+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H54)","v":0}]
[{"$f":"IF(Values_Entered,A54+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H55)","v":0}]
[{"$f":"IF(Values_Entered,A55+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H56)","v":0}]
[{"$f":"IF(Values_Entered,A56+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H57)","v":0}]
[{"$f":"IF(Values_Entered,A57+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H58)","v":0}]
[{"$f":"IF(Values_Entered,A58+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H59)","v":0}]
[{"$f":"IF(Values_Entered,A59+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H60)","v":0}]
[{"$f":"IF(Values_Entered,A60+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H61)","v":0}]
[{"$f":"IF(Values_Entered,A61+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H62)","v":0}]
[{"$f":"IF(Values_Entered,A62+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H63)","v":0}]
[{"$f":"IF(Values_Entered,A63+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H64)","v":0}]
[{"$f":"IF(Values_Entered,A64+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H65)","v":0}]
[{"$f":"IF(Values_Entered,A65+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H66)","v":0}]
[{"$f":"IF(Values_Entered,A66+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H67)","v":0}]
[{"$f":"IF(Values_Entered,A67+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H68)","v":0}]
[{"$f":"IF(Values_Entered,A68+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H69)","v":0}]
[{"$f":"IF(Values_Entered,A69+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H70)","v":0}]
[{"$f":"IF(Values_Entered,A70+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H71)","v":0}]
[{"$f":"IF(Values_Entered,A71+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H72)","v":0}]
[{"$f":"IF(Values_Entered,A72+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H73)","v":0}]
[{"$f":"IF(Values_Entered,A73+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H74)","v":0}]
[{"$f":"IF(Values_Entered,A74+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H75)","v":0}]
[{"$f":"IF(Values_Entered,A75+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H76)","v":0}]
[{"$f":"IF(Values_Entered,A76+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H77)","v":0}]
[{"$f":"IF(Values_Entered,A77+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H78)","v":0}]
[{"$f":"IF(Values_Entered,A78+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I78,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H79)","v":0}]
[{"$f":"IF(Values_Entered,A79+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H80)","v":0}]
[{"$f":"IF(Values_Entered,A80+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H81)","v":0}]
[{"$f":"IF(Values_Entered,A81+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H82)","v":0}]
[{"$f":"IF(Values_Entered,A82+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H83)","v":0}]
[{"$f":"IF(Values_Entered,A83+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H84)","v":0}]
[{"$f":"IF(Values_Entered,A84+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H85)","v":0}]
[{"$f":"IF(Values_Entered,A85+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H86)","v":0}]
[{"$f":"IF(Values_Entered,A86+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H87)","v":0}]
[{"$f":"IF(Values_Entered,A87+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H88)","v":0}]
[{"$f":"IF(Values_Entered,A88+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H89)","v":0}]
[{"$f":"IF(Values_Entered,A89+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H90)","v":0}]
[{"$f":"IF(Values_Entered,A90+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H91)","v":0}]
[{"$f":"IF(Values_Entered,A91+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H92)","v":0}]
[{"$f":"IF(Values_Entered,A92+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H93)","v":0}]
[{"$f":"IF(Values_Entered,A93+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H94)","v":0}]
[{"$f":"IF(Values_Entered,A94+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H95)","v":0}]
[{"$f":"IF(Values_Entered,A95+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H96)","v":0}]
[{"$f":"IF(Values_Entered,A96+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H97)","v":0}]
[{"$f":"IF(Values_Entered,A97+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H98)","v":0}]
[{"$f":"IF(Values_Entered,A98+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H99)","v":0}]
[{"$f":"IF(Values_Entered,A99+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H100)","v":0}]
[{"$f":"IF(Values_Entered,A100+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H101)","v":0}]
[{"$f":"IF(Values_Entered,A101+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H102)","v":0}]
[{"$f":"IF(Values_Entered,A102+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H103)","v":0}]
[{"$f":"IF(Values_Entered,A103+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H104)","v":0}]
[{"$f":"IF(Values_Entered,A104+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H105)","v":0}]
[{"$f":"IF(Values_Entered,A105+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H106)","v":0}]
[{"$f":"IF(Values_Entered,A106+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H107)","v":0}]
[{"$f":"IF(Values_Entered,A107+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H108)","v":0}]
[{"$f":"IF(Values_Entered,A108+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H109)","v":0}]
[{"$f":"IF(Values_Entered,A109+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H110)","v":0}]
[{"$f":"IF(Values_Entered,A110+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H111)","v":0}]
[{"$f":"IF(Values_Entered,A111+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H112)","v":0}]
[{"$f":"IF(Values_Entered,A112+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H113)","v":0}]
[{"$f":"IF(Values_Entered,A113+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H114)","v":0}]
[{"$f":"IF(Values_Entered,A114+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H115)","v":0}]
[{"$f":"IF(Values_Entered,A115+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H116)","v":0}]
[{"$f":"IF(Values_Entered,A116+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H117)","v":0}]
[{"$f":"IF(Values_Entered,A117+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H118)","v":0}]
[{"$f":"IF(Values_Entered,A118+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H119)","v":0}]
[{"$f":"IF(Values_Entered,A119+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H120)","v":0}]
[{"$f":"IF(Values_Entered,A120+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H121)","v":0}]
[{"$f":"IF(Values_Entered,A121+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H122)","v":0}]
[{"$f":"IF(Values_Entered,A122+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H123)","v":0}]
[{"$f":"IF(Values_Entered,A123+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H124)","v":0}]
[{"$f":"IF(Values_Entered,A124+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H125)","v":0}]
[{"$f":"IF(Values_Entered,A125+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H126)","v":0}]
[{"$f":"IF(Values_Entered,A126+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H127)","v":0}]
[{"$f":"IF(Values_Entered,A127+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H128)","v":0}]
[{"$f":"IF(Values_Entered,A128+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H129)","v":0}]
[{"$f":"IF(Values_Entered,A129+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H130)","v":0}]
[{"$f":"IF(Values_Entered,A130+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H131)","v":0}]
[{"$f":"IF(Values_Entered,A131+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H132)","v":0}]
[{"$f":"IF(Values_Entered,A132+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H133)","v":0}]
[{"$f":"IF(Values_Entered,A133+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H134)","v":0}]
[{"$f":"IF(Values_Entered,A134+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H135)","v":0}]
[{"$f":"IF(Values_Entered,A135+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H136)","v":0}]
[{"$f":"IF(Values_Entered,A136+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H137)","v":0}]
[{"$f":"IF(Values_Entered,A137+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H138)","v":0}]
[{"$f":"IF(Values_Entered,A138+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H139)","v":0}]
[{"$f":"IF(Values_Entered,A139+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H140)","v":0}]
[{"$f":"IF(Values_Entered,A140+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H141)","v":0}]
[{"$f":"IF(Values_Entered,A141+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H142)","v":0}]
[{"$f":"IF(Values_Entered,A142+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I142,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H143)","v":0}]
[{"$f":"IF(Values_Entered,A143+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H144)","v":0}]
[{"$f":"IF(Values_Entered,A144+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H145)","v":0}]
[{"$f":"IF(Values_Entered,A145+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H146)","v":0}]
[{"$f":"IF(Values_Entered,A146+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H147)","v":0}]
[{"$f":"IF(Values_Entered,A147+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H148)","v":0}]
[{"$f":"IF(Values_Entered,A148+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H149)","v":0}]
[{"$f":"IF(Values_Entered,A149+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H150)","v":0}]
[{"$f":"IF(Values_Entered,A150+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H151)","v":0}]
[{"$f":"IF(Values_Entered,A151+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H152)","v":0}]
[{"$f":"IF(Values_Entered,A152+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H153)","v":0}]
[{"$f":"IF(Values_Entered,A153+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H154)","v":0}]
[{"$f":"IF(Values_Entered,A154+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H155)","v":0}]
[{"$f":"IF(Values_Entered,A155+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H156)","v":0}]
[{"$f":"IF(Values_Entered,A156+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H157)","v":0}]
[{"$f":"IF(Values_Entered,A157+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H158)","v":0}]
[{"$f":"IF(Values_Entered,A158+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H159)","v":0}]
[{"$f":"IF(Values_Entered,A159+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H160)","v":0}]
[{"$f":"IF(Values_Entered,A160+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H161)","v":0}]
[{"$f":"IF(Values_Entered,A161+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H162)","v":0}]
[{"$f":"IF(Values_Entered,A162+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H163)","v":0}]
[{"$f":"IF(Values_Entered,A163+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H164)","v":0}]
[{"$f":"IF(Values_Entered,A164+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H165)","v":0}]
[{"$f":"IF(Values_Entered,A165+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H166)","v":0}]
[{"$f":"IF(Values_Entered,A166+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H167)","v":0}]
[{"$f":"IF(Values_Entered,A167+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H168)","v":0}]
[{"$f":"IF(Values_Entered,A168+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H169)","v":0}]
[{"$f":"IF(Values_Entered,A169+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H170)","v":0}]
[{"$f":"IF(Values_Entered,A170+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H171)","v":0}]
[{"$f":"IF(Values_Entered,A171+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H172)","v":0}]
[{"$f":"IF(Values_Entered,A172+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H173)","v":0}]
[{"$f":"IF(Values_Entered,A173+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H174)","v":0}]
[{"$f":"IF(Values_Entered,A174+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H175)","v":0}]
[{"$f":"IF(Values_Entered,A175+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H176)","v":0}]
[{"$f":"IF(Values_Entered,A176+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H177)","v":0}]
[{"$f":"IF(Values_Entered,A177+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H178)","v":0}]
[{"$f":"IF(Values_Entered,A178+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H179)","v":0}]
[{"$f":"IF(Values_Entered,A179+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H180)","v":0}]
[{"$f":"IF(Values_Entered,A180+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H181)","v":0}]
[{"$f":"IF(Values_Entered,A181+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H182)","v":0}]
[{"$f":"IF(Values_Entered,A182+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H183)","v":0}]
[{"$f":"IF(Values_Entered,A183+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H184)","v":0}]
[{"$f":"IF(Values_Entered,A184+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H185)","v":0}]
[{"$f":"IF(Values_Entered,A185+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H186)","v":0}]
[{"$f":"IF(Values_Entered,A186+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H187)","v":0}]
[{"$f":"IF(Values_Entered,A187+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H188)","v":0}]
[{"$f":"IF(Values_Entered,A188+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H189)","v":0}]
[{"$f":"IF(Values_Entered,A189+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H190)","v":0}]
[{"$f":"IF(Values_Entered,A190+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H191)","v":0}]
[{"$f":"IF(Values_Entered,A191+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H192)","v":0}]
[{"$f":"IF(Values_Entered,A192+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H193)","v":0}]
[{"$f":"IF(Values_Entered,A193+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H194)","v":0}]
[{"$f":"IF(Values_Entered,A194+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H195)","v":0}]
[{"$f":"IF(Values_Entered,A195+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H196)","v":0}]
[{"$f":"IF(Values_Entered,A196+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H197)","v":0}]
[{"$f":"IF(Values_Entered,A197+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H198)","v":0}]
[{"$f":"IF(Values_Entered,A198+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H199)","v":0}]
[{"$f":"IF(Values_Entered,A199+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H200)","v":0}]
[{"$f":"IF(Values_Entered,A200+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H201)","v":0}]
[{"$f":"IF(Values_Entered,A201+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H202)","v":0}]
[{"$f":"IF(Values_Entered,A202+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H203)","v":0}]
[{"$f":"IF(Values_Entered,A203+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H204)","v":0}]
[{"$f":"IF(Values_Entered,A204+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H205)","v":0}]
[{"$f":"IF(Values_Entered,A205+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H206)","v":0}]
[{"$f":"IF(Values_Entered,A206+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I206,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H207)","v":0}]
[{"$f":"IF(Values_Entered,A207+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H208)","v":0}]
[{"$f":"IF(Values_Entered,A208+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H209)","v":0}]
[{"$f":"IF(Values_Entered,A209+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H210)","v":0}]
[{"$f":"IF(Values_Entered,A210+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H211)","v":0}]
[{"$f":"IF(Values_Entered,A211+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H212)","v":0}]
[{"$f":"IF(Values_Entered,A212+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H213)","v":0}]
[{"$f":"IF(Values_Entered,A213+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H214)","v":0}]
[{"$f":"IF(Values_Entered,A214+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H215)","v":0}]
[{"$f":"IF(Values_Entered,A215+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H216)","v":0}]
[{"$f":"IF(Values_Entered,A216+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H217)","v":0}]
[{"$f":"IF(Values_Entered,A217+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H218)","v":0}]
[{"$f":"IF(Values_Entered,A218+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H219)","v":0}]
[{"$f":"IF(Values_Entered,A219+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H220)","v":0}]
[{"$f":"IF(Values_Entered,A220+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H221)","v":0}]
[{"$f":"IF(Values_Entered,A221+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H222)","v":0}]
[{"$f":"IF(Values_Entered,A222+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H223)","v":0}]
[{"$f":"IF(Values_Entered,A223+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H224)","v":0}]
[{"$f":"IF(Values_Entered,A224+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H225)","v":0}]
[{"$f":"IF(Values_Entered,A225+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H226)","v":0}]
[{"$f":"IF(Values_Entered,A226+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H227)","v":0}]
[{"$f":"IF(Values_Entered,A227+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H228)","v":0}]
[{"$f":"IF(Values_Entered,A228+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H229)","v":0}]
[{"$f":"IF(Values_Entered,A229+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H230)","v":0}]
[{"$f":"IF(Values_Entered,A230+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H231)","v":0}]
[{"$f":"IF(Values_Entered,A231+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H232)","v":0}]
[{"$f":"IF(Values_Entered,A232+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H233)","v":0}]
[{"$f":"IF(Values_Entered,A233+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H234)","v":0}]
[{"$f":"IF(Values_Entered,A234+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H235)","v":0}]
[{"$f":"IF(Values_Entered,A235+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H236)","v":0}]
[{"$f":"IF(Values_Entered,A236+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H237)","v":0}]
[{"$f":"IF(Values_Entered,A237+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H238)","v":0}]
[{"$f":"IF(Values_Entered,A238+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H239)","v":0}]
[{"$f":"IF(Values_Entered,A239+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H240)","v":0}]
[{"$f":"IF(Values_Entered,A240+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H241)","v":0}]
[{"$f":"IF(Values_Entered,A241+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H242)","v":0}]
[{"$f":"IF(Values_Entered,A242+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H243)","v":0}]
[{"$f":"IF(Values_Entered,A243+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H244)","v":0}]
[{"$f":"IF(Values_Entered,A244+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H245)","v":0}]
[{"$f":"IF(Values_Entered,A245+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H246)","v":0}]
[{"$f":"IF(Values_Entered,A246+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H247)","v":0}]
[{"$f":"IF(Values_Entered,A247+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H248)","v":0}]
[{"$f":"IF(Values_Entered,A248+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H249)","v":0}]
[{"$f":"IF(Values_Entered,A249+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H250)","v":0}]
[{"$f":"IF(Values_Entered,A250+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H251)","v":0}]
[{"$f":"IF(Values_Entered,A251+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H252)","v":0}]
[{"$f":"IF(Values_Entered,A252+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H253)","v":0}]
[{"$f":"IF(Values_Entered,A253+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H254)","v":0}]
[{"$f":"IF(Values_Entered,A254+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H255)","v":0}]
[{"$f":"IF(Values_Entered,A255+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H256)","v":0}]
[{"$f":"IF(Values_Entered,A256+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H257)","v":0}]
[{"$f":"IF(Values_Entered,A257+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H258)","v":0}]
[{"$f":"IF(Values_Entered,A258+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H259)","v":0}]
[{"$f":"IF(Values_Entered,A259+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H260)","v":0}]
[{"$f":"IF(Values_Entered,A260+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H261)","v":0}]
[{"$f":"IF(Values_Entered,A261+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H262)","v":0}]
[{"$f":"IF(Values_Entered,A262+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H263)","v":0}]
[{"$f":"IF(Values_Entered,A263+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H264)","v":0}]
[{"$f":"IF(Values_Entered,A264+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H265)","v":0}]
[{"$f":"IF(Values_Entered,A265+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H266)","v":0}]
[{"$f":"IF(Values_Entered,A266+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H267)","v":0}]
[{"$f":"IF(Values_Entered,A267+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H268)","v":0}]
[{"$f":"IF(Values_Entered,A268+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H269)","v":0}]
[{"$f":"IF(Values_Entered,A269+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H270)","v":0}]
[{"$f":"IF(Values_Entered,A270+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I270,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H271)","v":0}]
[{"$f":"IF(Values_Entered,A271+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H272)","v":0}]
[{"$f":"IF(Values_Entered,A272+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H273)","v":0}]
[{"$f":"IF(Values_Entered,A273+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H274)","v":0}]
[{"$f":"IF(Values_Entered,A274+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H275)","v":0}]
[{"$f":"IF(Values_Entered,A275+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H276)","v":0}]
[{"$f":"IF(Values_Entered,A276+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H277)","v":0}]
[{"$f":"IF(Values_Entered,A277+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H278)","v":0}]
[{"$f":"IF(Values_Entered,A278+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H279)","v":0}]
[{"$f":"IF(Values_Entered,A279+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H280)","v":0}]
[{"$f":"IF(Values_Entered,A280+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H281)","v":0}]
[{"$f":"IF(Values_Entered,A281+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H282)","v":0}]
[{"$f":"IF(Values_Entered,A282+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H283)","v":0}]
[{"$f":"IF(Values_Entered,A283+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H284)","v":0}]
[{"$f":"IF(Values_Entered,A284+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H285)","v":0}]
[{"$f":"IF(Values_Entered,A285+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H286)","v":0}]
[{"$f":"IF(Values_Entered,A286+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H287)","v":0}]
[{"$f":"IF(Values_Entered,A287+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H288)","v":0}]
[{"$f":"IF(Values_Entered,A288+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H289)","v":0}]
[{"$f":"IF(Values_Entered,A289+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H290)","v":0}]
[{"$f":"IF(Values_Entered,A290+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H291)","v":0}]
[{"$f":"IF(Values_Entered,A291+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H292)","v":0}]
[{"$f":"IF(Values_Entered,A292+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H293)","v":0}]
[{"$f":"IF(Values_Entered,A293+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H294)","v":0}]
[{"$f":"IF(Values_Entered,A294+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H295)","v":0}]
[{"$f":"IF(Values_Entered,A295+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H296)","v":0}]
[{"$f":"IF(Values_Entered,A296+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H297)","v":0}]
[{"$f":"IF(Values_Entered,A297+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H298)","v":0}]
[{"$f":"IF(Values_Entered,A298+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H299)","v":0}]
[{"$f":"IF(Values_Entered,A299+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H300)","v":0}]
[{"$f":"IF(Values_Entered,A300+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H301)","v":0}]
[{"$f":"IF(Values_Entered,A301+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H302)","v":0}]
[{"$f":"IF(Values_Entered,A302+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H303)","v":0}]
[{"$f":"IF(Values_Entered,A303+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H304)","v":0}]
[{"$f":"IF(Values_Entered,A304+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H305)","v":0}]
[{"$f":"IF(Values_Entered,A305+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H306)","v":0}]
[{"$f":"IF(Values_Entered,A306+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H307)","v":0}]
[{"$f":"IF(Values_Entered,A307+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H308)","v":0}]
[{"$f":"IF(Values_Entered,A308+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H309)","v":0}]
[{"$f":"IF(Values_Entered,A309+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H310)","v":0}]
[{"$f":"IF(Values_Entered,A310+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H311)","v":0}]
[{"$f":"IF(Values_Entered,A311+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H312)","v":0}]
[{"$f":"IF(Values_Entered,A312+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H313)","v":0}]
[{"$f":"IF(Values_Entered,A313+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H314)","v":0}]
[{"$f":"IF(Values_Entered,A314+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H315)","v":0}]
[{"$f":"IF(Values_Entered,A315+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H316)","v":0}]
[{"$f":"IF(Values_Entered,A316+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H317)","v":0}]
[{"$f":"IF(Values_Entered,A317+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H318)","v":0}]
[{"$f":"IF(Values_Entered,A318+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H319)","v":0}]
[{"$f":"IF(Values_Entered,A319+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H320)","v":0}]
[{"$f":"IF(Values_Entered,A320+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H321)","v":0}]
[{"$f":"IF(Values_Entered,A321+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H322)","v":0}]
[{"$f":"IF(Values_Entered,A322+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H323)","v":0}]
[{"$f":"IF(Values_Entered,A323+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H324)","v":0}]
[{"$f":"IF(Values_Entered,A324+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H325)","v":0}]
[{"$f":"IF(Values_Entered,A325+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H326)","v":0}]
[{"$f":"IF(Values_Entered,A326+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H327)","v":0}]
[{"$f":"IF(Values_Entered,A327+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H328)","v":0}]
[{"$f":"IF(Values_Entered,A328+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H329)","v":0}]
[{"$f":"IF(Values_Entered,A329+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H330)","v":0}]
[{"$f":"IF(Values_Entered,A330+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H331)","v":0}]
[{"$f":"IF(Values_Entered,A331+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H332)","v":0}]
[{"$f":"IF(Values_Entered,A332+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H333)","v":0}]
[{"$f":"IF(Values_Entered,A333+1,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",DATE(YEAR(Loan_Start),MONTH(Loan_Start)+(Pay_Num)*12/Num_Pmt_Per_Year,DAY(Loan_Start)),\"\")","v":""},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Scheduled_Extra_Payments<Beg_Bal),Scheduled_Extra_Payments,IF(AND(Pay_Num<>\"\",Beg_Bal-Sched_Pay>0),Beg_Bal-Sched_Pay,IF(Pay_Num<>\"\",0,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Sched_Pay+Extra_Pay,IF(Pay_Num<>\"\",Beg_Bal,\"\"))","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(AND(Pay_Num<>\"\",Sched_Pay+Extra_Pay<Beg_Bal),Beg_Bal-Princ,IF(Pay_Num<>\"\",0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"SUM($H$14:$H334)","v":0}]
[{"$f":"IF(Values_Entered,A334+1,\"\")","v":""},"",{"$f":"IF(Pay_Num<>\"\",I334,\"\")","v":""},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Pay_Num<>\"\",Total_Pay-Int,\"\")","v":""},{"$f":"IF(Pay_Num<>\"\",Beg_Bal*Interest_Rate/Num_Pmt_Per_Year,\"\")","v":""},{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H335)","v":0}]
[{"$f":"IF(Values_Entered,A335+1,\"\")","v":""},"","",{"$f":"IF(Pay_Num<>\"\",Scheduled_Monthly_Payment,\"\")","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H336)","v":0}]
[{"$f":"IF(Values_Entered,A336+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H337)","v":0}]
[{"$f":"IF(Values_Entered,A337+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H338)","v":0}]
[{"$f":"IF(Values_Entered,A338+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H339)","v":0}]
[{"$f":"IF(Values_Entered,A339+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H340)","v":0}]
[{"$f":"IF(Values_Entered,A340+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H341)","v":0}]
[{"$f":"IF(Values_Entered,A341+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H342)","v":0}]
[{"$f":"IF(Values_Entered,A342+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H343)","v":0}]
[{"$f":"IF(Values_Entered,A343+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H344)","v":0}]
[{"$f":"IF(Values_Entered,A344+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H345)","v":0}]
[{"$f":"IF(Values_Entered,A345+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H346)","v":0}]
[{"$f":"IF(Values_Entered,A346+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H347)","v":0}]
[{"$f":"IF(Values_Entered,A347+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H348)","v":0}]
[{"$f":"IF(Values_Entered,A348+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H349)","v":0}]
[{"$f":"IF(Values_Entered,A349+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H350)","v":0}]
[{"$f":"IF(Values_Entered,A350+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H351)","v":0}]
[{"$f":"IF(Values_Entered,A351+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H352)","v":0}]
[{"$f":"IF(Values_Entered,A352+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H353)","v":0}]
[{"$f":"IF(Values_Entered,A353+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H354)","v":0}]
[{"$f":"IF(Values_Entered,A354+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H355)","v":0}]
[{"$f":"IF(Values_Entered,A355+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H356)","v":0}]
[{"$f":"IF(Values_Entered,A356+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H357)","v":0}]
[{"$f":"IF(Values_Entered,A357+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H358)","v":0}]
[{"$f":"IF(Values_Entered,A358+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H359)","v":0}]
[{"$f":"IF(Values_Entered,A359+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H360)","v":0}]
[{"$f":"IF(Values_Entered,A360+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H361)","v":0}]
[{"$f":"IF(Values_Entered,A361+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H362)","v":0}]
[{"$f":"IF(Values_Entered,A362+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H363)","v":0}]
[{"$f":"IF(Values_Entered,A363+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H364)","v":0}]
[{"$f":"IF(Values_Entered,A364+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H365)","v":0}]
[{"$f":"IF(Values_Entered,A365+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H366)","v":0}]
[{"$f":"IF(Values_Entered,A366+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H367)","v":0}]
[{"$f":"IF(Values_Entered,A367+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H368)","v":0}]
[{"$f":"IF(Values_Entered,A368+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H369)","v":0}]
[{"$f":"IF(Values_Entered,A369+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H370)","v":0}]
[{"$f":"IF(Values_Entered,A370+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H371)","v":0}]
[{"$f":"IF(Values_Entered,A371+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H372)","v":0}]
[{"$f":"IF(Values_Entered,A372+1,\"\")","v":""},"","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","",{"$error":"#VALUE!"},{"$f":"SUM($H$14:$H373)","v":0}]