{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Loan Schedule"],"not_rendered":{"defined_names":23},"read":"whole","date_system":"1900"}

{"sheet":"Loan Schedule","index":0,"n_rows":371,"n_cols":11,"rows_kept":371,"merged":[[2,2,2,3],[2,6,2,7],[3,2,3,3],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[8,2,8,3],[8,7,8,8]]}
[null,"LOAN AMORTISATION SCHEDULE"]
[null,null,"ENTER VALUES",{"$nulls":3},"LOAN SUMMARY"]
[null,null,"Loan amount",null,{"v":5000,"d":"£5,000.00"},null,"Scheduled payment",null,{"$f":"IF(LoanIsGood,-PMT(InterestRate/PaymentsPerYear,ScheduledNumberOfPayments,LoanAmount),\"\")","v":{"v":425.7495209777896,"d":"£425.75"}}]
[null,null,"Annual interest rate",null,{"v":0.04,"d":"4.00%"},null,"Scheduled number of payments",null,{"$f":"IF(LoanIsGood,LoanPeriod*PaymentsPerYear,\"\")","v":12}]
[null,null,"Loan period in years",null,1,null,"Actual number of payments",null,{"$f":"ActualNumberOfPayments","v":10}]
[null,null,"Number of payments per year",null,12,null,"Total early payments",null,{"$f":"TotalEarlyPayments","v":{"v":900,"d":"£900.00"}}]
[null,null,"Start date of loan",null,{"$f":"TODAY()","v":"2020-04-12"},null,"Total interest",null,{"$f":"TotalInterest","v":{"v":89.62148596539345,"d":"£89.62"}}]
[]
[null,null,"Optional extra payments",null,{"v":100,"d":"£100.00"},null,"LENDER NAME","Woodgrove Bank"]
[]
[null,"PMT NO","PAYMENT DATE","BEGINNING BALANCE","SCHEDULED PAYMENT","EXTRA PAYMENT","TOTAL PAYMENT","PRINCIPAL","INTEREST","ENDING BALANCE","CUMULATIVE INTEREST"]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":1},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-04-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":5000,"d":"£5,000.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":509.08285431112296,"d":"£509.08"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":16.666666666666668,"d":"£16.67"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":4490.917145688877,"d":"£4,490.92"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":16.666666666666668,"d":"£16.67"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":2},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-05-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":4490.917145688877,"d":"£4,490.92"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":510.77979715882674,"d":"£510.78"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":14.969723818962924,"d":"£14.97"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":3980.1373485300505,"d":"£3,980.14"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":31.63639048562959,"d":"£31.64"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":3},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-06-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":3980.1373485300505,"d":"£3,980.14"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":512.4823964826895,"d":"£512.48"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":13.26712449510017,"d":"£13.27"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":3467.654952047361,"d":"£3,467.65"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":44.90351498072976,"d":"£44.90"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":4},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-07-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":3467.654952047361,"d":"£3,467.65"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":514.1906711376317,"d":"£514.19"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":11.55884984015787,"d":"£11.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":2953.464280909729,"d":"£2,953.46"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":56.46236482088763,"d":"£56.46"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":5},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-08-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":2953.464280909729,"d":"£2,953.46"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":515.9046400414239,"d":"£515.90"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":9.844880936365763,"d":"£9.84"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":2437.559640868305,"d":"£2,437.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":66.3072457572534,"d":"£66.31"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":6},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-09-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":2437.559640868305,"d":"£2,437.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":517.6243221748953,"d":"£517.62"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":8.125198802894351,"d":"£8.13"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":1919.9353186934097,"d":"£1,919.94"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":74.43244456014774,"d":"£74.43"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":7},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-10-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":1919.9353186934097,"d":"£1,919.94"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":519.3497365821449,"d":"£519.35"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":6.3997843956447,"d":"£6.40"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":1400.5855821112648,"d":"£1,400.59"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":80.83222895579244,"d":"£80.83"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":8},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-11-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":1400.5855821112648,"d":"£1,400.59"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":521.0809023707521,"d":"£521.08"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":4.6686186070375495,"d":"£4.67"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":879.5046797405126,"d":"£879.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":85.50084756282999,"d":"£85.50"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":9},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2020-12-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":879.5046797405126,"d":"£879.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":525.7495209777896,"d":"£525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":522.817838711988,"d":"£522.82"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":2.931682265801709,"d":"£2.93"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":356.68684102852467,"d":"£356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":88.4325298286317,"d":"£88.43"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":10},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2021-01-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":356.68684102852467,"d":"£356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":356.68684102852467,"d":"£356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":355.4978848917629,"d":"£355.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":1.188956136761749,"d":"£1.19"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":89.62148596539345,"d":"£89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":11},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2021-02-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":89.62148596539345,"d":"£89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":12},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":"2021-03-12"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"£425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":{"v":0,"d":"£0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":{"v":89.62148596539345,"d":"£89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]