{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Loan Schedule"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Loan Schedule","index":0,"n_rows":371,"n_cols":11,"rows_kept":371,"cut":false,"hidden":false,"merged":[[8,2,8,3],[2,6,2,7],[3,6,3,7],[4,6,4,7],[5,6,5,7],[6,6,6,7],[8,7,8,8],[2,2,2,3],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3]]}
[null,"LOAN AMORTIZATION SCHEDULE"]
[null,null,"ENTER VALUES",null,null,null,"LOAN SUMMARY"]
[null,null,"Loan amount",null,5000,null,"Scheduled payment",null,{"$f":"IF(LoanIsGood,-PMT(InterestRate/PaymentsPerYear,ScheduledNumberOfPayments,LoanAmount),\"\")","v":425.74952097778959}]
[null,null,"Annual interest rate",null,0.04,null,"Scheduled number of payments",null,{"$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":900}]
[null,null,"Start date of loan",null,{"$f":"TODAY()","v":"2016-12-02"},null,"Total interest",null,{"$f":"TotalInterest","v":89.621485965393447}]
[]
[null,null,"Optional extra payments",null,100,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":"2016-12-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":5000},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":509.08285431112296},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":16.666666666666668},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":4490.9171456888771},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":16.666666666666668}]
[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":"2017-01-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":4490.9171456888771},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":510.77979715882674},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":14.969723818962924},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":3980.1373485300505},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":31.63639048562959}]
[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":"2017-02-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":3980.1373485300505},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":512.48239648268952},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":13.26712449510017},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":3467.6549520473609},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":44.90351498072976}]
[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":"2017-03-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":3467.6549520473609},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":514.19067113763174},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":11.558849840157871},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":2953.464280909729},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":56.462364820887629}]
[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":"2017-04-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":2953.464280909729},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":515.90464004142393},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":9.8448809363657634},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":2437.559640868305},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":66.307245757253398}]
[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":"2017-05-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":2437.559640868305},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":517.62432217489527},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":8.1251988028943511},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":1919.9353186934097},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":74.432444560147744}]
[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":"2017-06-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":1919.9353186934097},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":519.34973658214494},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":6.3997843956446996},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":1400.5855821112648},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":80.832228955792445}]
[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":"2017-07-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":1400.5855821112648},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":521.08090237075214},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":4.6686186070375495},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":879.50467974051264},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":85.500847562829989}]
[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":"2017-08-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":879.50467974051264},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":100},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":525.74952097778964},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":522.81783871198797},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":2.931682265801709},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":356.68684102852467},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":88.432529828631701}]
[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":"2017-09-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":356.68684102852467},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":356.68684102852467},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":355.49788489176291},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":1.1889561367617489},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":89.621485965393447}]
[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":"2017-10-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":89.621485965393447}]
[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":"2017-11-02"},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":425.74952097778959},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":0},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":89.621485965393447}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[PMT NO]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[PMT NO]])-ROW(PaymentSchedule[[#Headers],[PMT NO]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])=1,LoanAmount,INDEX(PaymentSchedule[ENDING BALANCE],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINNING BALANCE]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINNING BALANCE]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]>0,PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[TOTAL PAYMENT]]-PaymentSchedule[[#This Row],[INTEREST]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",PaymentSchedule[[#This Row],[BEGINNING BALANCE]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",IF(PaymentSchedule[[#This Row],[SCHEDULED PAYMENT]]+PaymentSchedule[[#This Row],[EXTRA PAYMENT]]<=PaymentSchedule[[#This Row],[BEGINNING BALANCE]],PaymentSchedule[[#This Row],[BEGINNING BALANCE]]-PaymentSchedule[[#This Row],[PRINCIPAL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[PMT NO]]<>\"\",SUM(INDEX(PaymentSchedule[INTEREST],1,1):PaymentSchedule[[#This Row],[INTEREST]]),\"\")","v":""}]