{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Entry Sheet Calculator ","Entry Sheet","Lookup","DPR Changes Applied","APR LTV","APR Fixed1","APR Fixed2","APR Fixed3","APR Fixed4","APR Fixed5","APR Fixed6","APR Fixed7","APR Fixed8","Lists"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":2,"defined_names":56,"comments":2,"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":"Entry Sheet Calculator ","index":0,"n_rows":213,"n_cols":17,"rows_kept":213,"cut":false,"hidden":false,"merged":[[27,1,27,9],[212,2,212,6],[97,6,97,7],[98,2,98,3],[99,2,99,3],[99,6,99,7],[100,2,100,3],[137,2,137,3],[139,6,139,7],[140,2,140,3],[141,2,141,3],[141,6,141,7],[209,2,209,3],[150,2,150,3],[150,6,150,7],[154,2,154,3],[157,2,157,3],[115,2,115,3],[115,6,115,7],[117,6,117,7],[82,6,82,7],[83,2,83,3],[83,6,83,7],[110,2,110,3],[112,6,112,7],[113,2,113,3],[113,6,113,7],[114,2,114,3],[92,5,93,5],[92,6,93,6],[92,7,93,7],[94,6,94,7],[107,5,108,5],[107,6,108,6],[107,7,108,7],[95,2,95,3],[85,2,85,3],[85,6,85,7],[91,2,91,3],[91,6,91,7],[87,6,87,7],[0,3,6,6],[9,2,10,7],[14,4,14,5],[17,4,17,5],[18,4,18,5],[60,6,60,7],[63,6,63,7],[61,5,62,5],[61,6,62,6],[61,7,62,7],[43,2,43,3],[43,6,43,7],[76,2,76,3],[76,6,76,7],[77,5,78,5],[77,6,78,6],[77,7,78,7],[79,6,79,7],[80,2,80,3],[133,2,133,3],[133,6,133,7],[135,2,135,3],[135,6,135,7],[45,2,45,3],[45,6,45,7],[47,2,47,3],[49,6,49,7],[50,2,50,3],[51,2,51,3],[98,6,98,7],[51,6,51,7],[52,2,52,3],[60,2,60,3],[69,2,69,3],[64,2,64,3],[66,6,66,7],[67,2,67,3],[68,2,68,3],[68,6,68,7],[67,6,67,7],[69,6,69,7],[84,2,84,3],[84,6,84,7],[185,2,185,3],[187,6,187,7],[184,6,184,7],[188,6,188,7],[190,6,190,7],[100,6,100,7],[151,5,152,5],[151,6,152,6],[151,7,152,7],[153,6,153,7],[109,6,109,7],[142,2,143,3],[144,2,144,3],[160,2,160,3],[174,6,174,7],[175,2,175,3],[175,6,175,7],[176,2,176,3],[158,2,158,3],[158,6,158,7],[159,2,159,3],[114,6,114,7],[106,2,106,3],[106,6,106,7],[191,2,191,3],[156,6,156,7],[157,6,157,7],[159,6,159,7],[182,5,183,5],[182,6,183,6],[182,7,183,7],[188,2,188,3],[189,2,189,3],[189,6,189,7],[190,2,190,3],[181,2,181,3],[181,6,181,7],[166,2,166,3],[166,6,166,7],[167,5,168,5],[167,6,168,6],[167,7,168,7],[169,6,169,7],[170,2,170,3],[172,6,172,7],[173,2,173,3],[173,6,173,7],[174,2,174,3],[204,2,204,3],[204,6,204,7],[205,2,205,3],[205,6,205,7],[206,2,206,3],[196,2,196,3],[196,6,196,7],[197,5,198,5],[197,6,198,6],[197,7,198,7],[199,6,199,7],[200,2,200,3],[202,6,202,7],[203,2,203,3],[203,6,203,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"YOUR HOME MAY BE REPOSSESSED IF YOU DO NOT KEEP UP REPAYMENTS ON YOUR MORTGAGE"]
[{"$f":"(E18/100)*95","v":0}]
[30000]
[14999.99]
[{"$f":"ltv","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Buyer Type ","Choose Option"]
[]
[]
[null,null,null,"Property Value"]
[null,null,null,"Loan Amount"]
[]
[null,null,null,"Term Years",null,"Years",0,"Months"]
[]
[]
[]
[]
[]
[]
[null,"Rates Correct as of 22 October 2021"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[]
[]
[null,null,"Tracker Home Loan ","Tracks Danske Bank Reference Rate(UK) for the full Term "]
[]
[null,null,"2 Year Fixed","Interest Rate is Fixed for a period of 2 Years "]
[]
[null,null,"5 Year Fixed ","Interest Rate is Fixed for a period of 5 Years "]
[]
[]
[null,null,null,null,null,"Tracker Home Loan "]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[]
[null,null,{"$f":"'Entry Sheet'!D15","v":{"$error":"#DIV/0!"}},null,null,"Term:",{"$f":"E21&\" Years\"&\" \"&G21&\" Months\"","v":" Years 0 Months"}]
[]
[null,null,"The Overall Cost for Comparison is:",null,null,"Interest Rate:",{"$f":"RateLTV","v":{"$error":"#DIV/0!"}},"Variable"]
[null,null,{"$f":"aprProdLTV","v":{"$error":"#DIV/0!"}},"APRC"]
[null,null,null,null,null,"Total Interest:",{"$f":"'APR LTV'!F2*-1","v":0}]
[null,null,"Cashback with this Mortgage:"]
[null,null,{"$f":"IF(E19<75000,250,1200)","v":250},null,null,"Total Cost:",{"$f":"G50+G44","v":0}]
[null,null,"Offer may be amended or withdrawn at any time "]
[null,null,null,null,null,"Product Fee:",0]
[]
[]
[]
[]
[null,null,null,null,null," 2 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"'APR Fixed1'!D29","v":""},{"$f":"\"Variable for\"&\" \"&E21-2&\" Years\"","v":"Variable for -2 Years"}]
[null,null,{"$f":"Repay1","v":{"$error":"#DIV/0!"}},"Fixed for 2 years "]
[null,null,null,null,null,"Term:","2 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-2&\" Years\"","v":"-2 Years"},{"$f":"G21&\" Months\"&\" Variable\"","v":"0 Months Variable"}]
[null,null,{"$f":"aprProd1","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"Rate1","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,"Cashback with this Mortgage:",null,null,"Total Interest:",{"$f":"'APR Fixed1'!F2*-1","v":0}]
[null,null,{"$f":"IF(E19<75000,250,1200)","v":250}]
[null,null,"Offer may be amended or withdrawn at any time ",null,null,"Total Cost:",{"$f":"G61+G68","v":0}]
[]
[null,null,null,null,null,"Product Fee:",0]
[]
[]
[null,null,null,null,null," 2 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"'Entry Sheet'!I20","v":{"$error":"#VALUE!"}},{"$f":"\"Variable for\"&\" \"&E21-2&\" Years\"","v":"Variable for -2 Years"}]
[null,null,{"$f":"Repay5","v":{"$error":"#DIV/0!"}},"Fixed for 2 years "]
[null,null,null,null,null,"Term:","2 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-2&\" Years\"","v":"-2 Years"},{"$f":"G37&\" Months\"&\" Variable\"","v":" Months Variable"}]
[null,null,{"$f":"APRProd5","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"Rate5","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,null,null,null,"Total Interest:",{"$f":"'APR Fixed5'!F2*-1","v":0}]
[]
[null,null,"Offer may be amended or withdrawn at any time ",null,null,"Total Cost:",{"$f":"G77+G84","v":0}]
[]
[null,null,null,null,null,"Product Fee:",999]
[]
[null,null,null,null,null," 5 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"'APR Fixed2'!D65","v":""},{"$f":"\"Variable for\"&\" \"&E21-5&\" Years\"","v":"Variable for -5 Years"}]
[null,null,{"$f":"Repay2","v":{"$error":"#DIV/0!"}},"Fixed for 5 Years "]
[null,null,null,null,null,"Term:","5 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-5&\" Years\"","v":"-5 Years"},{"$f":"G21&\" Months\"&\" Variable\"","v":"0 Months Variable"}]
[null,null,{"$f":"aprProd2","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"Rate2","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,"Cashback with this Mortgage:",null,null,"Total Interest:",{"$f":"'APR Fixed2'!F2*-1","v":0}]
[null,null,{"$f":"IF(E19<75000,250,1500)","v":250}]
[null,null,"Offer may be amended or withdrawn at any time ",null,null,"Total Cost:",{"$f":"G99+G92","v":0}]
[]
[null,null,null,null,null,"Product Fee:",0]
[]
[null,null,null,null,null," 5 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"'Entry Sheet'!J20","v":{"$error":"#VALUE!"}},{"$f":"\"Variable for\"&\" \"&E21-5&\" Years\"","v":"Variable for -5 Years"}]
[null,null,{"$f":"Repay6","v":{"$error":"#DIV/0!"}},"Fixed for 5 Years "]
[null,null,null,null,null,"Term:","5 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-5&\" Years\"","v":"-5 Years"},{"$f":"G21&\" Months\"&\" Variable\"","v":"0 Months Variable"}]
[null,null,{"$f":"APRProd6","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"Rate6","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,null,null,null,"Total Interest:",{"$f":"'APR Fixed6'!F2*-1","v":0}]
[]
[null,null,"Offer may be amended or withdrawn at any time ",null,null,"Total Cost:",{"$f":"G114+G107","v":0}]
[]
[null,null,null,null,null,"Product Fee:",999]
[]
[]
[]
[]
[]
[null,null," Tracker Home Loan ","Tracks Danske Bank Reference Rate(UK) for the full Term "]
[]
[null,null," 2 Year Fixed","Interest Rate is Fixed for a period of 2 Years "]
[]
[null,null," 5 Year Fixed ","Interest Rate is Fixed for a period of 5 Years "]
[]
[]
[]
[null,null,null,null,null," Tracker Home Loan "]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"G151","v":0}]
[]
[null,null,{"$f":"'Entry Sheet'!D15","v":{"$error":"#DIV/0!"}},null,null,"Term:",{"$f":"E21&\" Years\"&\" \"&G21&\" Months\"","v":" Years 0 Months"}]
[]
[null,null,"The Overall Cost for Comparison is:",null,null,"Interest Rate:",{"$f":"RateLTV","v":{"$error":"#DIV/0!"}},"Variable"]
[null,null,{"$f":"'APR Fixed5'!J2","v":{"$error":"#DIV/0!"}},"APRC"]
[null,null,null,null,null,"Total Interest:",{"$f":"'APR LTV'!F2*-1","v":0}]
[null,null,"Cashback with this Mortgage:"]
[null,null,{"$f":"IF($E$19<75000,250,400)","v":250},null,null,"Total Cost:",{"$f":"G140+G134","v":0}]
[null,null,"Free Professional Valuation\nFree Standard Legal Fees"]
[null,null,null,null,null,"Product Fee:",0]
[null,null,"Offer may be amended or withdrawn at any time "]
[]
[]
[]
[null,null,null,null,null," 2 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"'APR Fixed3'!D29","v":""},{"$f":"\"Variable for\"&\" \"&E21-2&\" Years\"","v":"Variable for -2 Years"}]
[null,null,{"$f":"Repay3","v":{"$error":"#DIV/0!"}},"Fixed for 2 years "]
[null,null,null,null,null,"Term:","2 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-2&\" Years\"","v":"-2 Years"},{"$f":"G21&\" Months\"&\" Variable\"","v":"0 Months Variable"}]
[null,null,{"$f":"aprProd3","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"Rate3","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,"Cashback with this Mortgage:",null,null,"Total Interest:",{"$f":"'APR Fixed3'!F2*-1","v":0}]
[null,null,{"$f":"IF($E$19<75000,250,400)","v":250}]
[null,null,"Free Professional Valuation\nFree Standard Legal Fees",null,null,"Total Cost:",{"$f":"G158+G151","v":0}]
[null,null,"Offer may be amended or withdrawn at any time "]
[null,null,null,null,null,"Product Fee:",0]
[]
[]
[null,null,null,null,null," 2 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"RepaySVR7","v":{"$error":"#VALUE!"}},{"$f":"\"Variable for\"&\" \"&E37-2&\" Years\"","v":"Variable for -2 Years"}]
[null,null,{"$f":"Repay7","v":{"$error":"#DIV/0!"}},"Fixed for 2 years "]
[null,null,null,null,null,"Term:","2 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-2&\" Years\"","v":"-2 Years"},{"$f":"G21&\" Months\"&\" Variable\"","v":"0 Months Variable"}]
[null,null,{"$f":"APRProd7","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"RAte7","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,null,null,null,"Total Interest:",{"$f":"'APR Fixed7'!F2*-1","v":0}]
[]
[null,null,"Free Professional Valuation\nFree Standard Legal Fees",null,null,"Total Cost:",{"$f":"G174+G167","v":0}]
[null,null,"Offer may be amended or withdrawn at any time "]
[null,null,null,null,null,"Product Fee:",0]
[]
[null,null,null,null,null," 5 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"'APR Fixed4'!D65","v":""},{"$f":"\"Variable for\"&\" \"&E21-5&\" Years\"","v":"Variable for -5 Years"}]
[null,null,{"$f":"Repay4","v":{"$error":"#DIV/0!"}},"Fixed for 5 Years "]
[null,null,null,null,null,"Term:","5 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-5&\" Years\"","v":"-5 Years"},{"$f":"G21&\" Months\"&\" Variable\"","v":"0 Months Variable"}]
[null,null,{"$f":"aprProd4","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"Rate4","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,"Cashback with this Mortgage:",null,null,"Total Interest:",{"$f":"'APR Fixed4'!F2*-1","v":0}]
[null,null,{"$f":"IF($E$19<75000,250,400)","v":250}]
[null,null,"Free Professional Valuation\nFree Standard Legal Fees",null,null,"Total Cost:",{"$f":"G189+G182","v":0}]
[null,null,"Offer may be amended or withdrawn at any time "]
[null,null,null,null,null,"Product Fee:",0]
[]
[null,null,null,null,null," 5 Year Fixed"]
[]
[null,null,"Monthly Repayment Amount ",null,null,"Amount Borrowed",{"$f":"E19","v":0}]
[null,null,null,null,null,"Monthly Repayment Variable Amount:",{"$f":"RepaySVR8","v":{"$error":"#VALUE!"}},{"$f":"\"Variable for\"&\" \"&E21-5&\" Years\"","v":"Variable for -5 Years"}]
[null,null,{"$f":"Repay8","v":{"$error":"#DIV/0!"}},"Fixed for 5 Years "]
[null,null,null,null,null,"Term:","5 Years Fixed"]
[null,null,"The Overall Cost for Comparison is:",null,null,null,{"$f":"E21-5&\" Years\"","v":"-5 Years"},{"$f":"G21&\" Months\"&\" Variable\"","v":"0 Months Variable"}]
[null,null,{"$f":"APRProd8","v":{"$error":"#DIV/0!"}},"APRC",null,"Interest Rate:",{"$f":"Rate8","v":{"$error":"#DIV/0!"}},"Fixed"]
[null,null,null,null,null,null,"3.3% Variable"]
[null,null,null,null,null,"Total Interest:",{"$f":"'APR Fixed8'!F2*-1","v":0}]
[]
[null,null,"Free Professional Valuation\nFree Standard Legal Fees",null,null,"Total Cost:",{"$f":"G204+G197","v":0}]
[null,null,"Offer may be amended or withdrawn at any time "]
[null,null,null,null,null,"Product Fee:",0]
[]
[]
[null,null,"Important Information – please read carefully"]
[]
[null,null,"●Whether we provide credit depends on your circumstances, and you must be 18 or over. Lending terms and conditions apply.\n●All figures provided are indicative only and subject to change.\n●This is not a formal quotation or commitment to lend. Please talk to us if you would like a full quotation.\n●With a Tracker Home Loan, your repayments may go up as well as down.\n●An early repayment charge may apply on our Fixed Rate Mortgage.\n●When you reach the end of your Fixed Rate period, you will automatically move to Danske Follow on Rate.\n●This information does not contain all of the details you need to choose a mortgage. Make sure that you read the separate Mortgage Illustration before you make a decision.\n●Danske  Mortgage, available to customers with a valid EPC or PEA rating of A-C. Must have a certificate at the point of application valid for 12 months. \n●Your home is security for your mortgage. Other security may be required.\n"]

{"sheet":"Entry Sheet","index":1,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,"Danske Mortgage Quotations v1.2"]
[]
[]
[]
[]
[null,null,null,null,"Value of property:  ",{"$f":"'Entry Sheet Calculator '!E18","v":0}]
[null,null,null,null,"Total Loan amount required:  ",{"$f":"'Entry Sheet Calculator '!E19","v":0}]
[null,null,null,null,"Loan to value:  ",{"$f":"LoanAmt/F8","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Loan duration (in years):  ",{"$f":"(('Entry Sheet Calculator '!E21*12)+'Entry Sheet Calculator '!G21)/12","v":0}]
[]
[]
[null,null,null,"Tracker","2 Year","5 Year","2 Year Remortage","5 Year Remortage","2 Year","5 Year","2 Year Remortage","5 Year Remortage"]
[null,null,"Calculated monthly repayment: ",{"$f":"PMT(RateLTV/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(Rate1/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(Rate2/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(Rate3/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(Rate4/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(Rate5/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(Rate6/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(RAte7/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}},{"$f":"PMT(Rate8/12,term*12,-LoanAmt)","v":{"$error":"#DIV/0!"}}]
[null,null,"Northern Bank Base Rate: ",1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3]
[null,null,"CalculatedMargin: ",{"$f":"VLOOKUP(ltv,lkuprates,2,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"Rate1-E16","v":{"$error":"#DIV/0!"}},{"$f":"Rate2-F16","v":{"$error":"#DIV/0!"}},{"$f":"Rate3-G16","v":{"$error":"#DIV/0!"}},{"$f":"Rate4-H16","v":{"$error":"#DIV/0!"}},{"$f":"Rate5-I16","v":{"$error":"#DIV/0!"}},{"$f":"Rate6-J16","v":{"$error":"#DIV/0!"}},{"$f":"RAte7-K16","v":{"$error":"#DIV/0!"}},{"$f":"Rate8-L16","v":{"$error":"#DIV/0!"}}]
[null,null,"Customer Rate Payable: ",{"$f":"VLOOKUP(ltv,lkuprates,3,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,4,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,5,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,6,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,7,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,8,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,9,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,10,TRUE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(ltv,lkuprates,11,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,null,"APR: ",{"$f":"aprProdLTV","v":{"$error":"#DIV/0!"}},{"$f":"aprProd1","v":{"$error":"#DIV/0!"}},{"$f":"aprProd2","v":{"$error":"#DIV/0!"}},{"$f":"aprProd3","v":{"$error":"#DIV/0!"}},{"$f":"aprProd4","v":{"$error":"#DIV/0!"}},{"$f":"APRProd5","v":{"$error":"#DIV/0!"}},{"$f":"APRProd6","v":{"$error":"#DIV/0!"}},{"$f":"APRProd7","v":{"$error":"#DIV/0!"}},{"$f":"APRProd8","v":{"$error":"#DIV/0!"}}]
[null,null,"Monthly repayment after Fixed End: ",null,{"$f":"RepaySVR1","v":{"$error":"#VALUE!"}},{"$f":"RepaySVR2","v":{"$error":"#VALUE!"}},{"$f":"RepaySVR3","v":{"$error":"#VALUE!"}},{"$f":"RepaySVR4","v":{"$error":"#VALUE!"}},{"$f":"RepaySVR5","v":{"$error":"#VALUE!"}},{"$f":"RepaySVR6","v":{"$error":"#VALUE!"}},{"$f":"RepaySVR7","v":{"$error":"#VALUE!"}},{"$f":"RepaySVR8","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,{"$f":"RateLTV","v":{"$error":"#DIV/0!"}},{"$f":"Rate1","v":{"$error":"#DIV/0!"}},{"$f":"Repay1","v":{"$error":"#DIV/0!"}},{"$f":"E20","v":{"$error":"#VALUE!"}},{"$f":"E19","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"((1+(D31/4))^4)-1","v":{"$error":"#DIV/0!"}},{"$f":"Rate2","v":{"$error":"#DIV/0!"}},{"$f":"Repay2","v":{"$error":"#DIV/0!"}},{"$f":"F20","v":{"$error":"#VALUE!"}},{"$f":"F19","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"ROUND((D32*100),1)","v":{"$error":"#DIV/0!"}},{"$f":"Rate3","v":{"$error":"#DIV/0!"}},{"$f":"Repay3","v":{"$error":"#DIV/0!"}},{"$f":"G20","v":{"$error":"#VALUE!"}},{"$f":"G19","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"ROUND((D33*100),1)","v":{"$error":"#DIV/0!"}},{"$f":"Rate4","v":{"$error":"#DIV/0!"}},{"$f":"Repay3","v":{"$error":"#DIV/0!"}},{"$f":"G21","v":0},{"$f":"G20","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Lookup","index":2,"n_rows":43,"n_cols":15,"rows_kept":43,"cut":false,"hidden":true,"merged":[[8,1,13,1]]}
[]
[null,null,"Danske Bank Interest Rates"]
[]
[null,null,"DBBR",1E-3,"Danske Bank Base Rate"]
[null,null,"SVR",3.3000000000000002E-2,"Standard Variable Rate"]
[]
[null,null,null,"Base Rate Tracker",null,"2yr","5 yr","2yr Rm","5yr Rm","2 yr fee","5 yr fee","2yr rm2","5 yr rm2"]
[null,null,"LTV","LTV Margin","LTV Rate","Fixed Rate1","Fixed Rate2","Fixed Rate4","Fixed Rate4","Fixed Rate5","Fixed Rate6","Fixed Rate7","Fixed Rate8"]
[null,"lkuprates",0,2.1899999999999999E-2,{"$f":"D9+NBBR","v":2.29E-2},1.8700000000000001E-2,1.67E-2,1.4500000000000001E-2,1.35E-2,0,0,0,0,null,"0-60"]
[null,null,0.60489999999999999,2.69E-2,2.7900000000000001E-2,1.9599999999999999E-2,1.6899999999999998E-2,1.54E-2,1.49E-2,0,0,0,0,null,"61-70"]
[null,null,0.70489999999999997,2.69E-2,2.7900000000000001E-2,1.9599999999999999E-2,1.6899999999999998E-2,1.54E-2,1.49E-2,0,0,0,0,null,"71-75"]
[null,null,0.75490000000000002,2.69E-2,2.7900000000000001E-2,2.0799999999999999E-2,2.2700000000000001E-2,1.9E-2,1.95E-2,0,0,1.72E-2,1.8700000000000001E-2,null,"76-80"]
[null,null,0.80489999999999995,3.39E-2,3.49E-2,2.1499999999999998E-2,2.4500000000000001E-2,1.95E-2,2.3E-2,1.23E-2,1.8499999999999999E-2,1.77E-2,2.23E-2,null,"81-85"]
[null,null,0.85489999999999999,4.2900000000000001E-2,4.3900000000000002E-2,2.47E-2,2.9000000000000001E-2,2.3099999999999999E-2,2.7799999999999998E-2,1.2500000000000001E-2,2.3E-2,2.1700000000000001E-2,2.7E-2,null,"86-90"]
[null,null,0.90490000000000004,4.6899999999999997E-2,4.7899999999999998E-2,3.2800000000000003E-2,3.4500000000000003E-2,3.4099999999999998E-2,3.6200000000000003E-2,2.01E-2,2.87E-2,0,0,null,"91-95"]
[null,null,0.95489999999999997,0,0,0,0,0,0,0,0,0,0,null,"none above 95"]
[null,null,null,null,null,"Datefixed1","Datefixed2","Datefixed3","Datefixed4","Datefixed5","Datefixed6","Datefixed7","Datefixed8"]
[null,null,null,null,"Fixed End Dates >>>>>>"]
[null,null,null,null,"Fixed End Months >>>>>>",24,60,24,60,24,60,24,60]
[null,null,"Loan Dates"]
[]
[null,null,"DateDrawdown",{"$f":"TODAY()","v":"2021-10-29"}]
[null,null,"Date1stRepay",{"$f":"EOMONTH(DateDrawdown,1)+1","v":"2021-12-01"},null,null,{"$f":"EOMONTH(DateDrawdown,1)+1","v":"2021-12-01"}]
[null,null,"DateLastRepay",{"$f":"EDATE(Date1stRepay,(term*12)-1)","v":"2021-11-01"}]
[null,null,"RepayDay",{"$f":"DAY(Date1stRepay)","v":1}]
[]
[]
[null,null,"Northern Bank Fees"]
[null,null,null,null,"Deeds Release","Vacate Mortgage","Arr.\nFee",null,"IMPACT"]
[null,null,"FeeFinal",{"$f":"SUM(E30:G30)","v":125},75,50,0,null,"Added at End with minimum impact to APR not included in loan - repayments the same"]
[null,null,"FeeCAP",999,0,0,0,null,"Added to Loan Amount - increased repayments & APR"]
[null,null,"FeeUpfront",{"$f":"SUM(E32:G32)","v":175},0,0,175,null,"Increases APR but not included in loan - repayments the same"]
[null,null,null,null,"Arrangement","Solicitor","Valuation"]
[]
[null,null,null,null,null,"Below is how these should be set up"]
[null,null,null,null,75,50,0]
[null,null,null,null,0,0,0]
[null,null,null,null,799,250,150]
[]
[null,null,null,null,null,"Below is how they are set up to match Credit"]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[null,null,null,null,1324,0,0]

{"sheet":"DPR Changes Applied","index":3,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
[1,"Changed the rounding method to Round for both rounding of repayment amounts"]
[2,"Added calculation of interest for a partial month"]
[3,"Corrected with Danske repayment formula and rates corrected."]

{"sheet":"APR LTV","index":4,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,null,null,{"$f":"SUM(F5:F364)","v":0},null,null,"APR",{"$f":"aprProdLTV","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":"2021-10-29"},{"$f":"RateLTV","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(RepayLTV,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt","v":0},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":0},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":"2021-12-01"},{"$f":"IF(A5=\"\",\"\",C4)","v":""},null,{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","",{"$f":"IF(A6=\"\",\"\",C5)","v":""},null,{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","",null,{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","",{"$f":"IF(A7=\"\",\"\",IF(MOD(MONTH(B7),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A8=\"\",\"\",IF(MOD(MONTH(B8),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","",{"$f":"IF(A70=\"\",\"\",C69)","v":""},null,{"$f":"IF(A70=\"\",\"\",IF(D70=\"\",IF(A71=\"\",-(I69+G70)+FeeFinal,E69),D70))","v":""},{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},"",{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A72=\"\",\"\",IF(MOD(MONTH(B72),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","",{"$f":"IF(A134=\"\",\"\",C133)","v":""},null,{"$f":"IF(A134=\"\",\"\",IF(D134=\"\",IF(A135=\"\",-(I133+G134)+FeeFinal,E133),D134))","v":""},{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},"",{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A136=\"\",\"\",IF(MOD(MONTH(B136),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","",{"$f":"IF(A198=\"\",\"\",C197)","v":""},null,{"$f":"IF(A198=\"\",\"\",IF(D198=\"\",IF(A199=\"\",-(I197+G198)+FeeFinal,E197),D198))","v":""},{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},"",{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A200=\"\",\"\",IF(MOD(MONTH(B200),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","",{"$f":"IF(A262=\"\",\"\",C261)","v":""},null,{"$f":"IF(A262=\"\",\"\",IF(D262=\"\",IF(A263=\"\",-(I261+G262)+FeeFinal,E261),D262))","v":""},{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},"",{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A264=\"\",\"\",IF(MOD(MONTH(B264),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","",{"$f":"IF(A326=\"\",\"\",C325)","v":""},null,{"$f":"IF(A326=\"\",\"\",IF(D326=\"\",IF(A327=\"\",-(I325+G326)+FeeFinal,E325),D326))","v":""},{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},"",{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A328=\"\",\"\",IF(MOD(MONTH(B328),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","",{"$f":"IF(A390=\"\",\"\",C389)","v":""},null,{"$f":"IF(A390=\"\",\"\",IF(D390=\"\",IF(A391=\"\",-(I389+G390)+FeeFinal,E389),D390))","v":""},{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},"",{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A392=\"\",\"\",IF(MOD(MONTH(B392),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","",{"$f":"IF(A454=\"\",\"\",C453)","v":""},null,{"$f":"IF(A454=\"\",\"\",IF(D454=\"\",IF(A455=\"\",-(I453+G454)+FeeFinal,E453),D454))","v":""},{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},"",{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A456=\"\",\"\",IF(MOD(MONTH(B456),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","",{"$f":"IF(A518=\"\",\"\",C517)","v":""},null,{"$f":"IF(A518=\"\",\"\",IF(D518=\"\",IF(A519=\"\",-(I517+G518)+FeeFinal,E517),D518))","v":""},{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},"",{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A520=\"\",\"\",IF(MOD(MONTH(B520),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},"",null,"","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","",{"$f":"IF(A582=\"\",\"\",C581)","v":""},null,{"$f":"IF(A582=\"\",\"\",IF(D582=\"\",IF(A583=\"\",-(I581+G582)+FeeFinal,E581),D582))","v":""},{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},"",{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","",{"$f":"IF(A584=\"\",\"\",IF(MOD(MONTH(B584),3)=0,\"Y\",\"\"))","v":""},"",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"","","","","",null,"","","","","","","","","","","","",""]
["","","",null,"",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed1","index":5,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"(C4/365)*E4*3","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F606)","v":0},null,null,"APR",{"$f":"aprProd1","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":"2021-10-29"},{"$f":"Rate1","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay1,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt","v":0},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":0},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":"2021-12-01"},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd1,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd1,TRUNC(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd1),I4,0,0),2),\"\"))","v":""},{"$f":"D4-FeeFinal-FeeUpfront","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","",3.3000000000000002E-2,"","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd1,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd1,TRUNC(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd1),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","",{"$f":"IF(A70=\"\",\"\",IF(D70=\"\",IF(A71=\"\",-(I69+G70)+FeeFinal,E69),D70))","v":""},{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd1,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd1,TRUNC(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd1),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","",{"$f":"IF(A134=\"\",\"\",IF(D134=\"\",IF(A135=\"\",-(I133+G134)+FeeFinal,E133),D134))","v":""},{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd1,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd1,TRUNC(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd1),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","",{"$f":"IF(A198=\"\",\"\",IF(D198=\"\",IF(A199=\"\",-(I197+G198)+FeeFinal,E197),D198))","v":""},{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd1,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd1,TRUNC(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd1),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","",{"$f":"IF(A262=\"\",\"\",IF(D262=\"\",IF(A263=\"\",-(I261+G262)+FeeFinal,E261),D262))","v":""},{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd1,SVR,C324))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd1,TRUNC(PMT(((1+C325/4)^(1/3))-1,(term*12-FixedEnd1),I324,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","",{"$f":"IF(A326=\"\",\"\",IF(D326=\"\",IF(A327=\"\",-(I325+G326)+FeeFinal,E325),D326))","v":""},{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd1,SVR,C388))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd1,TRUNC(PMT(((1+C389/4)^(1/3))-1,(term*12-FixedEnd1),I388,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","",{"$f":"IF(A390=\"\",\"\",IF(D390=\"\",IF(A391=\"\",-(I389+G390)+FeeFinal,E389),D390))","v":""},{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd1,SVR,C452))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd1,TRUNC(PMT(((1+C453/4)^(1/3))-1,(term*12-FixedEnd1),I452,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","",{"$f":"IF(A454=\"\",\"\",IF(D454=\"\",IF(A455=\"\",-(I453+G454)+FeeFinal,E453),D454))","v":""},{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd1,SVR,C516))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd1,TRUNC(PMT(((1+C517/4)^(1/3))-1,(term*12-FixedEnd1),I516,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","",{"$f":"IF(A518=\"\",\"\",IF(D518=\"\",IF(A519=\"\",-(I517+G518)+FeeFinal,E517),D518))","v":""},{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd1,SVR,C580))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd1,TRUNC(PMT(((1+C581/4)^(1/3))-1,(term*12-FixedEnd1),I580,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","",{"$f":"IF(A582=\"\",\"\",IF(D582=\"\",IF(A583=\"\",-(I581+G582)+FeeFinal,E581),D582))","v":""},{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A599=\"\",\"\",IF(A598=FixedEnd1,TRUNC(PMT(C599/12,(term*12-FixedEnd1),I598,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed2","index":6,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F606)","v":0},null,null,"APR",{"$f":"aprProd2","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":"2021-10-29"},{"$f":"Rate2","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay2,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt","v":0},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":0},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":"2021-12-01"},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,ROUND(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd2),I4,0,0),2),\"\"))","v":""},{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,ROUND(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd2),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","",{"$f":"IF(A70=\"\",\"\",IF(D70=\"\",IF(A71=\"\",-(I69+G70)+FeeFinal,E69),D70))","v":""},{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,ROUND(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd2),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","",{"$f":"IF(A134=\"\",\"\",IF(D134=\"\",IF(A135=\"\",-(I133+G134)+FeeFinal,E133),D134))","v":""},{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,ROUND(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd2),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","",{"$f":"IF(A198=\"\",\"\",IF(D198=\"\",IF(A199=\"\",-(I197+G198)+FeeFinal,E197),D198))","v":""},{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,ROUND(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd2),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","",{"$f":"IF(A262=\"\",\"\",IF(D262=\"\",IF(A263=\"\",-(I261+G262)+FeeFinal,E261),D262))","v":""},{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A305=\"\",\"\",IF(A304=FixedEnd2,TRUNC(PMT(((1+C305/4)^(1/3))-1,(term*12-FixedEnd2),I304,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd2,SVR,C324))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd2,TRUNC(PMT(((1+C325/4)^(1/3))-1,(term*12-FixedEnd2),I324,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","",{"$f":"IF(A326=\"\",\"\",IF(D326=\"\",IF(A327=\"\",-(I325+G326)+FeeFinal,E325),D326))","v":""},{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A361=\"\",\"\",IF(A360=FixedEnd2,TRUNC(PMT(C361/12,(term*12-FixedEnd2),I360,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd2,SVR,C388))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd2,TRUNC(PMT(C389/12,(term*12-FixedEnd2),I388,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","",{"$f":"IF(A390=\"\",\"\",IF(D390=\"\",IF(A391=\"\",-(I389+G390)+FeeFinal,E389),D390))","v":""},{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd2,SVR,C452))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd2,TRUNC(PMT(C453/12,(term*12-FixedEnd2),I452,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","",{"$f":"IF(A454=\"\",\"\",IF(D454=\"\",IF(A455=\"\",-(I453+G454)+FeeFinal,E453),D454))","v":""},{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd2,SVR,C516))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd2,TRUNC(PMT(C517/12,(term*12-FixedEnd2),I516,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","",{"$f":"IF(A518=\"\",\"\",IF(D518=\"\",IF(A519=\"\",-(I517+G518)+FeeFinal,E517),D518))","v":""},{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd2,SVR,C580))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd2,TRUNC(PMT(C581/12,(term*12-FixedEnd2),I580,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","",{"$f":"IF(A582=\"\",\"\",IF(D582=\"\",IF(A583=\"\",-(I581+G582)+FeeFinal,E581),D582))","v":""},{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed3","index":7,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F605)","v":0},null,null,"APR",{"$f":"aprProd3","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":"2021-10-29"},{"$f":"Rate3","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay3,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt-FeeFinal","v":-125},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":-125},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":"2021-12-01"},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd3,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd3,TRUNC(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd3),I4,0,0),2),\"\"))","v":""},{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd3,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd3,TRUNC(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd3),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","",{"$f":"IF(A70=\"\",\"\",IF(D70=\"\",IF(A71=\"\",-(I69+G70)+FeeFinal,E69),D70))","v":""},{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd3,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd3,TRUNC(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd3),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","",{"$f":"IF(A134=\"\",\"\",IF(D134=\"\",IF(A135=\"\",-(I133+G134)+FeeFinal,E133),D134))","v":""},{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd3,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd3,TRUNC(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd3),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","",{"$f":"IF(A198=\"\",\"\",IF(D198=\"\",IF(A199=\"\",-(I197+G198)+FeeFinal,E197),D198))","v":""},{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd3,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd3,TRUNC(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd3),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","",{"$f":"IF(A262=\"\",\"\",IF(D262=\"\",IF(A263=\"\",-(I261+G262)+FeeFinal,E261),D262))","v":""},{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A305=\"\",\"\",IF(A304=FixedEnd3,TRUNC(PMT(C305/12,(term*12-FixedEnd3),I304,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd3,SVR,C324))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd3,TRUNC(PMT(C325/12,(term*12-FixedEnd3),I324,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","",{"$f":"IF(A326=\"\",\"\",IF(D326=\"\",IF(A327=\"\",-(I325+G326)+FeeFinal,E325),D326))","v":""},{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd3,SVR,C388))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd3,TRUNC(PMT(C389/12,(term*12-FixedEnd3),I388,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","",{"$f":"IF(A390=\"\",\"\",IF(D390=\"\",IF(A391=\"\",-(I389+G390)+FeeFinal,E389),D390))","v":""},{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd3,SVR,C452))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd3,TRUNC(PMT(C453/12,(term*12-FixedEnd3),I452,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","",{"$f":"IF(A454=\"\",\"\",IF(D454=\"\",IF(A455=\"\",-(I453+G454)+FeeFinal,E453),D454))","v":""},{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd3,SVR,C516))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd3,TRUNC(PMT(C517/12,(term*12-FixedEnd3),I516,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","",{"$f":"IF(A518=\"\",\"\",IF(D518=\"\",IF(A519=\"\",-(I517+G518)+FeeFinal,E517),D518))","v":""},{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd3,SVR,C580))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd3,TRUNC(PMT(C581/12,(term*12-FixedEnd3),I580,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","",{"$f":"IF(A582=\"\",\"\",IF(D582=\"\",IF(A583=\"\",-(I581+G582)+FeeFinal,E581),D582))","v":""},{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed4","index":8,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F606)","v":0},null,null,"APR",{"$f":"aprProd4","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":"2021-10-29"},{"$f":"Rate4","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay4,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt-FeeFinal","v":-125},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":-125},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":"2021-12-01"},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,ROUND(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd2),I4,0,0),2),\"\"))","v":""},{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,ROUND(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd2),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","","",{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A71=\"\",\"\",IF(D71=\"\",IF(A72=\"\",-(I70+G71)+FeeFinal,E70),D71))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,ROUND(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd2),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","","",{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A135=\"\",\"\",IF(D135=\"\",IF(A136=\"\",-(I134+G135)+FeeFinal,E134),D135))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,ROUND(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd2),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","","",{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A199=\"\",\"\",IF(D199=\"\",IF(A200=\"\",-(I198+G199)+FeeFinal,E198),D199))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,ROUND(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd2),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","","",{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A263=\"\",\"\",IF(D263=\"\",IF(A264=\"\",-(I262+G263)+FeeFinal,E262),D263))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A305=\"\",\"\",IF(A304=FixedEnd2,TRUNC(PMT(((1+C305/4)^(1/3))-1,(term*12-FixedEnd2),I304,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd2,SVR,C324))","v":""},"","","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","","",{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A327=\"\",\"\",IF(D327=\"\",IF(A328=\"\",-(I326+G327)+FeeFinal,E326),D327))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A361=\"\",\"\",IF(A360=FixedEnd2,TRUNC(PMT(C361/12,(term*12-FixedEnd2),I360,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd2,SVR,C388))","v":""},"","","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","","",{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A391=\"\",\"\",IF(D391=\"\",IF(A392=\"\",-(I390+G391)+FeeFinal,E390),D391))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A425=\"\",\"\",IF(A424=FixedEnd2,TRUNC(PMT(C425/12,(term*12-FixedEnd2),I424,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd2,SVR,C452))","v":""},"","","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","","",{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A455=\"\",\"\",IF(D455=\"\",IF(A456=\"\",-(I454+G455)+FeeFinal,E454),D455))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A489=\"\",\"\",IF(A488=FixedEnd2,TRUNC(PMT(C489/12,(term*12-FixedEnd2),I488,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd2,SVR,C516))","v":""},"","","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","","",{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A519=\"\",\"\",IF(D519=\"\",IF(A520=\"\",-(I518+G519)+FeeFinal,E518),D519))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A553=\"\",\"\",IF(A552=FixedEnd2,TRUNC(PMT(C553/12,(term*12-FixedEnd2),I552,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd2,SVR,C580))","v":""},"","","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","","",{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A583=\"\",\"\",IF(D583=\"\",IF(A584=\"\",-(I582+G583)+FeeFinal,E582),D583))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed5","index":9,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"(C4/365)*E4*3","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F606)","v":0},null,null,"APR",{"$f":"APRProd5","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":"2021-10-29"},{"$f":"Rate5","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay5,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt-FeeCAP-FeeFinal-FeeUpfront","v":-1299},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":-1299},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":"2021-12-01"},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd1,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd1,TRUNC(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd1),I4,0,0),2),\"\"))","v":""},{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","",3.3000000000000002E-2,"","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd1,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd1,TRUNC(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd1),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","","",{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A71=\"\",\"\",IF(D71=\"\",IF(A72=\"\",-(I70+G71)+FeeFinal,E70),D71))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd1,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd1,TRUNC(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd1),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","","",{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A135=\"\",\"\",IF(D135=\"\",IF(A136=\"\",-(I134+G135)+FeeFinal,E134),D135))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd1,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd1,TRUNC(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd1),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","","",{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A199=\"\",\"\",IF(D199=\"\",IF(A200=\"\",-(I198+G199)+FeeFinal,E198),D199))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd1,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd1,TRUNC(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd1),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","","",{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A263=\"\",\"\",IF(D263=\"\",IF(A264=\"\",-(I262+G263)+FeeFinal,E262),D263))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd1,SVR,C324))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd1,TRUNC(PMT(((1+C325/4)^(1/3))-1,(term*12-FixedEnd1),I324,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","","",{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A327=\"\",\"\",IF(D327=\"\",IF(A328=\"\",-(I326+G327)+FeeFinal,E326),D327))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd1,SVR,C388))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd1,TRUNC(PMT(((1+C389/4)^(1/3))-1,(term*12-FixedEnd1),I388,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","","",{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A391=\"\",\"\",IF(D391=\"\",IF(A392=\"\",-(I390+G391)+FeeFinal,E390),D391))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd1,SVR,C452))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd1,TRUNC(PMT(((1+C453/4)^(1/3))-1,(term*12-FixedEnd1),I452,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","","",{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A455=\"\",\"\",IF(D455=\"\",IF(A456=\"\",-(I454+G455)+FeeFinal,E454),D455))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd1,SVR,C516))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd1,TRUNC(PMT(((1+C517/4)^(1/3))-1,(term*12-FixedEnd1),I516,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","","",{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A519=\"\",\"\",IF(D519=\"\",IF(A520=\"\",-(I518+G519)+FeeFinal,E518),D519))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd1,SVR,C580))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd1,TRUNC(PMT(((1+C581/4)^(1/3))-1,(term*12-FixedEnd1),I580,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","","",{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A583=\"\",\"\",IF(D583=\"\",IF(A584=\"\",-(I582+G583)+FeeFinal,E582),D583))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A599=\"\",\"\",IF(A598=FixedEnd1,TRUNC(PMT(C599/12,(term*12-FixedEnd1),I598,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed6","index":10,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F606)","v":0},null,null,"APR",{"$f":"APRProd6","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":44498},{"$f":"Rate6","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay6,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt-FeeCAP","v":-999},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":-999},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":44531},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,ROUND(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd2),I4,0,0),2),\"\"))","v":""},{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,ROUND(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd2),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","","",{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A71=\"\",\"\",IF(D71=\"\",IF(A72=\"\",-(I70+G71)+FeeFinal,E70),D71))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,ROUND(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd2),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","","",{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A135=\"\",\"\",IF(D135=\"\",IF(A136=\"\",-(I134+G135)+FeeFinal,E134),D135))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,ROUND(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd2),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","","",{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A199=\"\",\"\",IF(D199=\"\",IF(A200=\"\",-(I198+G199)+FeeFinal,E198),D199))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,ROUND(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd2),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","","",{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A263=\"\",\"\",IF(D263=\"\",IF(A264=\"\",-(I262+G263)+FeeFinal,E262),D263))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A305=\"\",\"\",IF(A304=FixedEnd2,TRUNC(PMT(((1+C305/4)^(1/3))-1,(term*12-FixedEnd2),I304,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd2,SVR,C324))","v":""},"","","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","","",{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A327=\"\",\"\",IF(D327=\"\",IF(A328=\"\",-(I326+G327)+FeeFinal,E326),D327))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A361=\"\",\"\",IF(A360=FixedEnd2,TRUNC(PMT(C361/12,(term*12-FixedEnd2),I360,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd2,SVR,C388))","v":""},"","","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","","",{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A391=\"\",\"\",IF(D391=\"\",IF(A392=\"\",-(I390+G391)+FeeFinal,E390),D391))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A425=\"\",\"\",IF(A424=FixedEnd2,TRUNC(PMT(C425/12,(term*12-FixedEnd2),I424,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd2,SVR,C452))","v":""},"","","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","","",{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A455=\"\",\"\",IF(D455=\"\",IF(A456=\"\",-(I454+G455)+FeeFinal,E454),D455))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A489=\"\",\"\",IF(A488=FixedEnd2,TRUNC(PMT(C489/12,(term*12-FixedEnd2),I488,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd2,SVR,C516))","v":""},"","","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","","",{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A519=\"\",\"\",IF(D519=\"\",IF(A520=\"\",-(I518+G519)+FeeFinal,E518),D519))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A553=\"\",\"\",IF(A552=FixedEnd2,TRUNC(PMT(C553/12,(term*12-FixedEnd2),I552,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd2,SVR,C580))","v":""},"","","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","","",{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A583=\"\",\"\",IF(D583=\"\",IF(A584=\"\",-(I582+G583)+FeeFinal,E582),D583))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed7","index":11,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"(C4/365)*E4*3","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F606)","v":0},null,null,"APR",{"$f":"APRProd7","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":44498},{"$f":"RAte7","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay7,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt-FeeFinal","v":-125},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":-125},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":44531},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd1,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd1,TRUNC(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd1),I4,0,0),2),\"\"))","v":""},{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","",3.3000000000000002E-2,"","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd1,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd1,TRUNC(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd1),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","","",{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A71=\"\",\"\",IF(D71=\"\",IF(A72=\"\",-(I70+G71)+FeeFinal,E70),D71))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd1,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd1,TRUNC(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd1),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","","",{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A135=\"\",\"\",IF(D135=\"\",IF(A136=\"\",-(I134+G135)+FeeFinal,E134),D135))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd1,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd1,TRUNC(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd1),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","","",{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A199=\"\",\"\",IF(D199=\"\",IF(A200=\"\",-(I198+G199)+FeeFinal,E198),D199))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd1,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd1,TRUNC(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd1),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","","",{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A263=\"\",\"\",IF(D263=\"\",IF(A264=\"\",-(I262+G263)+FeeFinal,E262),D263))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd1,SVR,C324))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd1,TRUNC(PMT(((1+C325/4)^(1/3))-1,(term*12-FixedEnd1),I324,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","","",{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A327=\"\",\"\",IF(D327=\"\",IF(A328=\"\",-(I326+G327)+FeeFinal,E326),D327))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd1,SVR,C388))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd1,TRUNC(PMT(((1+C389/4)^(1/3))-1,(term*12-FixedEnd1),I388,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","","",{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A391=\"\",\"\",IF(D391=\"\",IF(A392=\"\",-(I390+G391)+FeeFinal,E390),D391))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd1,SVR,C452))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd1,TRUNC(PMT(((1+C453/4)^(1/3))-1,(term*12-FixedEnd1),I452,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","","",{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A455=\"\",\"\",IF(D455=\"\",IF(A456=\"\",-(I454+G455)+FeeFinal,E454),D455))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd1,SVR,C516))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd1,TRUNC(PMT(((1+C517/4)^(1/3))-1,(term*12-FixedEnd1),I516,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","","",{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A519=\"\",\"\",IF(D519=\"\",IF(A520=\"\",-(I518+G519)+FeeFinal,E518),D519))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd1,SVR,C580))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd1,TRUNC(PMT(((1+C581/4)^(1/3))-1,(term*12-FixedEnd1),I580,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","","",{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A583=\"\",\"\",IF(D583=\"\",IF(A584=\"\",-(I582+G583)+FeeFinal,E582),D583))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A599=\"\",\"\",IF(A598=FixedEnd1,TRUNC(PMT(C599/12,(term*12-FixedEnd1),I598,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"APR Fixed8","index":12,"n_rows":606,"n_cols":23,"rows_kept":606,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"1st APR TopLine1","1st APR BotLine1","2nd APR TopLine1","2nd APR BotLine1","3rd APR TopLine1","3rd APR BotLine1","4th APR TopLine1","4th APR BotLine1","5th APR TopLine1","5th APR BotLine1","6th APR TopLine1","6th APR BotLine1"]
[null,null,null,{"$f":"INDEX(E5:E605,(term*12)-1)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F5:F606)","v":0},null,null,"APR",{"$f":"APRProd8","v":{"$error":"#DIV/0!"}},null,{"$f":"C4","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+L2)^-1 - M3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+N2)^-1 - O3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+P2)^-1 - Q3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+R2)^-1 - S3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference",{"$f":"((1+T2)^-1 - U3)^-1 - 1","v":{"$error":"#DIV/0!"}},"Difference"]
["Payment Number","Date","Interest Rate","Payment Amount","Amount","Interest","Interest Accrued","Interest Apply","Balance",null,"Power",{"$f":"1+L2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L4:L605)/SUM(M4:M605)","v":{"$error":"#DIV/0!"}},{"$f":"1+N2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N4:N605)/SUM(O4:O605)","v":{"$error":"#DIV/0!"}},{"$f":"1+P2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P4:P605)/SUM(Q4:Q605)","v":{"$error":"#DIV/0!"}},{"$f":"1+R2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R4:R605)/SUM(S4:S605)","v":{"$error":"#DIV/0!"}},{"$f":"1+T2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T4:T605)/SUM(U4:U605)","v":{"$error":"#DIV/0!"}},{"$f":"1+V2","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V4:V605)/SUM(W4:W605)","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"DateDrawdown","v":44498},{"$f":"Rate8","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(Repay8,2)","v":{"$error":"#DIV/0!"}},{"$f":"-LoanAmt-FeeFinal","v":-125},{"$f":"ROUND(C4*E4*(EOMONTH(B4,0)-B4+1)/365,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(H1=\"Y\",F4,F4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A4=\"\",\"\",IF(MOD(MONTH(B4),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A4=\"\",\"\",IF(H4=\"Y\",E4+G4,E4))","v":-125},null,{"$f":"IF(A4=\"\",\"\",A4/12)","v":0},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(L$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(L$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(N$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(N$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(P$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(P$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(R$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(R$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(T$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(T$3^-($K4-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",(-LoanAmt+FeeUpfront)*(V$3^-$K4))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A4=\"\",\"\",$K4*(-LoanAmt+FeeUpfront)*(V$3^-($K4-1)))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A4<term*12,A4+1,\"\")","v":""},{"$f":"IF(B4=\"\",\"\",IF(B4<DateLastRepay,EDATE(Date1stRepay,A4),\"\"))","v":44531},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,SVR,C4))","v":""},{"$f":"IF(A5=\"\",\"\",IF(A4=FixedEnd2,ROUND(PMT(((1+C5/4)^(1/3))-1,(term*12-FixedEnd2),I4,0,0),2),\"\"))","v":""},{"$f":"D4","v":{"$error":"#DIV/0!"}},{"$f":"IF(A5=\"\",\"\",ROUND(I4*C5/12,2))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H4=\"Y\",F5,G4+F5))","v":""},{"$f":"IF(A5=\"\",\"\",IF(MOD(MONTH(B5),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A5=\"\",\"\",IF(H5=\"Y\",I4+E5+G5,I4+E5))","v":""},null,{"$f":"IF(A5=\"\",\"\",A5/12)","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(L$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5*(L$3^-($K5-1))))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(N$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(N$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(P$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(P$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(R$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(R$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(T$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(T$3^-($K5-1)))","v":""},{"$f":"IF($A5=\"\",\"\",($E5)*(V$3^-$K5))","v":""},{"$f":"IF($A5=\"\",\"\",$K5*($E5)*(V$3^-($K5-1)))","v":""}]
["","","","",{"$f":"IF(A6=\"\",\"\",IF(D6=\"\",IF(A7=\"\",-(I5+G6)+FeeFinal,D4),D6))","v":""},{"$f":"IF(A6=\"\",\"\",ROUND(I5*C6/12,2))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H5=\"Y\",F6,G5+F6))","v":""},{"$f":"IF(A6=\"\",\"\",IF(MOD(MONTH(B6),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A6=\"\",\"\",IF(H6=\"Y\",I5+E6+G6,I5+E6))","v":""},null,{"$f":"IF(A6=\"\",\"\",A6/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A7=\"\",\"\",IF(D7=\"\",IF(A8=\"\",-(I6+G7)+FeeFinal,E6),D7))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A68<term*12,A68+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B68<DateLastRepay,EDATE(Date1stRepay,A68),\"\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,SVR,C68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(A68=FixedEnd2,ROUND(PMT(((1+C69/4)^(1/3))-1,(term*12-FixedEnd2),I68,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A69=\"\",\"\",($E69)*(L$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69*(L$3^-($K69-1))))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(N$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(N$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(P$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(P$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(R$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(R$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(T$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(T$3^-($K69-1)))","v":""},{"$f":"IF($A69=\"\",\"\",($E69)*(V$3^-$K69))","v":""},{"$f":"IF($A69=\"\",\"\",$K69*($E69)*(V$3^-($K69-1)))","v":""}]
["","","","","",{"$f":"IF(A70=\"\",\"\",ROUND(I69*C70/12,2))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H69=\"Y\",F70,G69+F70))","v":""},{"$f":"IF(A70=\"\",\"\",IF(MOD(MONTH(B70),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(H70=\"Y\",I69+E70+G70,I69+E70))","v":""},null,{"$f":"IF(A70=\"\",\"\",A70/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A71=\"\",\"\",IF(D71=\"\",IF(A72=\"\",-(I70+G71)+FeeFinal,E70),D71))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A132<term*12,A132+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B132<DateLastRepay,EDATE(Date1stRepay,A132),\"\"))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,SVR,C132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(A132=FixedEnd2,ROUND(PMT(((1+C133/4)^(1/3))-1,(term*12-FixedEnd2),I132,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A133=\"\",\"\",($E133)*(L$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133*(L$3^-($K133-1))))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(N$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(N$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(P$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(P$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(R$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(R$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(T$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(T$3^-($K133-1)))","v":""},{"$f":"IF($A133=\"\",\"\",($E133)*(V$3^-$K133))","v":""},{"$f":"IF($A133=\"\",\"\",$K133*($E133)*(V$3^-($K133-1)))","v":""}]
["","","","","",{"$f":"IF(A134=\"\",\"\",ROUND(I133*C134/12,2))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H133=\"Y\",F134,G133+F134))","v":""},{"$f":"IF(A134=\"\",\"\",IF(MOD(MONTH(B134),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A134=\"\",\"\",IF(H134=\"Y\",I133+E134+G134,I133+E134))","v":""},null,{"$f":"IF(A134=\"\",\"\",A134/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A135=\"\",\"\",IF(D135=\"\",IF(A136=\"\",-(I134+G135)+FeeFinal,E134),D135))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A196<term*12,A196+1,\"\")","v":""},{"$f":"IF(B196=\"\",\"\",IF(B196<DateLastRepay,EDATE(Date1stRepay,A196),\"\"))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,SVR,C196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(A196=FixedEnd2,ROUND(PMT(((1+C197/4)^(1/3))-1,(term*12-FixedEnd2),I196,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A197=\"\",\"\",($E197)*(L$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197*(L$3^-($K197-1))))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(N$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(N$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(P$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(P$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(R$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(R$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(T$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(T$3^-($K197-1)))","v":""},{"$f":"IF($A197=\"\",\"\",($E197)*(V$3^-$K197))","v":""},{"$f":"IF($A197=\"\",\"\",$K197*($E197)*(V$3^-($K197-1)))","v":""}]
["","","","","",{"$f":"IF(A198=\"\",\"\",ROUND(I197*C198/12,2))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H197=\"Y\",F198,G197+F198))","v":""},{"$f":"IF(A198=\"\",\"\",IF(MOD(MONTH(B198),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A198=\"\",\"\",IF(H198=\"Y\",I197+E198+G198,I197+E198))","v":""},null,{"$f":"IF(A198=\"\",\"\",A198/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A199=\"\",\"\",IF(D199=\"\",IF(A200=\"\",-(I198+G199)+FeeFinal,E198),D199))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A260<term*12,A260+1,\"\")","v":""},{"$f":"IF(B260=\"\",\"\",IF(B260<DateLastRepay,EDATE(Date1stRepay,A260),\"\"))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,SVR,C260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(A260=FixedEnd2,ROUND(PMT(((1+C261/4)^(1/3))-1,(term*12-FixedEnd2),I260,0,0),2),\"\"))","v":""},"","","","","",null,"",{"$f":"IF($A261=\"\",\"\",($E261)*(L$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261*(L$3^-($K261-1))))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(N$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(N$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(P$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(P$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(R$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(R$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(T$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(T$3^-($K261-1)))","v":""},{"$f":"IF($A261=\"\",\"\",($E261)*(V$3^-$K261))","v":""},{"$f":"IF($A261=\"\",\"\",$K261*($E261)*(V$3^-($K261-1)))","v":""}]
["","","","","",{"$f":"IF(A262=\"\",\"\",ROUND(I261*C262/12,2))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H261=\"Y\",F262,G261+F262))","v":""},{"$f":"IF(A262=\"\",\"\",IF(MOD(MONTH(B262),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A262=\"\",\"\",IF(H262=\"Y\",I261+E262+G262,I261+E262))","v":""},null,{"$f":"IF(A262=\"\",\"\",A262/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A263=\"\",\"\",IF(D263=\"\",IF(A264=\"\",-(I262+G263)+FeeFinal,E262),D263))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A305=\"\",\"\",IF(A304=FixedEnd2,TRUNC(PMT(((1+C305/4)^(1/3))-1,(term*12-FixedEnd2),I304,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A324<term*12,A324+1,\"\")","v":""},{"$f":"IF(B324=\"\",\"\",IF(B324<DateLastRepay,EDATE(Date1stRepay,A324),\"\"))","v":""},{"$f":"IF(A325=\"\",\"\",IF(A324=FixedEnd2,SVR,C324))","v":""},"","","","","","",null,"",{"$f":"IF($A325=\"\",\"\",($E325)*(L$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325*(L$3^-($K325-1))))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(N$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(N$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(P$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(P$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(R$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(R$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(T$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(T$3^-($K325-1)))","v":""},{"$f":"IF($A325=\"\",\"\",($E325)*(V$3^-$K325))","v":""},{"$f":"IF($A325=\"\",\"\",$K325*($E325)*(V$3^-($K325-1)))","v":""}]
["","","","","",{"$f":"IF(A326=\"\",\"\",ROUND(I325*C326/12,2))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H325=\"Y\",F326,G325+F326))","v":""},{"$f":"IF(A326=\"\",\"\",IF(MOD(MONTH(B326),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A326=\"\",\"\",IF(H326=\"Y\",I325+E326+G326,I325+E326))","v":""},null,{"$f":"IF(A326=\"\",\"\",A326/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A327=\"\",\"\",IF(D327=\"\",IF(A328=\"\",-(I326+G327)+FeeFinal,E326),D327))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A361=\"\",\"\",IF(A360=FixedEnd2,TRUNC(PMT(C361/12,(term*12-FixedEnd2),I360,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A388<term*12,A388+1,\"\")","v":""},{"$f":"IF(B388=\"\",\"\",IF(B388<DateLastRepay,EDATE(Date1stRepay,A388),\"\"))","v":""},{"$f":"IF(A389=\"\",\"\",IF(A388=FixedEnd2,SVR,C388))","v":""},"","","","","","",null,"",{"$f":"IF($A389=\"\",\"\",($E389)*(L$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389*(L$3^-($K389-1))))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(N$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(N$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(P$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(P$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(R$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(R$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(T$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(T$3^-($K389-1)))","v":""},{"$f":"IF($A389=\"\",\"\",($E389)*(V$3^-$K389))","v":""},{"$f":"IF($A389=\"\",\"\",$K389*($E389)*(V$3^-($K389-1)))","v":""}]
["","","","","",{"$f":"IF(A390=\"\",\"\",ROUND(I389*C390/12,2))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H389=\"Y\",F390,G389+F390))","v":""},{"$f":"IF(A390=\"\",\"\",IF(MOD(MONTH(B390),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A390=\"\",\"\",IF(H390=\"Y\",I389+E390+G390,I389+E390))","v":""},null,{"$f":"IF(A390=\"\",\"\",A390/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A391=\"\",\"\",IF(D391=\"\",IF(A392=\"\",-(I390+G391)+FeeFinal,E390),D391))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A425=\"\",\"\",IF(A424=FixedEnd2,TRUNC(PMT(C425/12,(term*12-FixedEnd2),I424,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A452<term*12,A452+1,\"\")","v":""},{"$f":"IF(B452=\"\",\"\",IF(B452<DateLastRepay,EDATE(Date1stRepay,A452),\"\"))","v":""},{"$f":"IF(A453=\"\",\"\",IF(A452=FixedEnd2,SVR,C452))","v":""},"","","","","","",null,"",{"$f":"IF($A453=\"\",\"\",($E453)*(L$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453*(L$3^-($K453-1))))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(N$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(N$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(P$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(P$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(R$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(R$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(T$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(T$3^-($K453-1)))","v":""},{"$f":"IF($A453=\"\",\"\",($E453)*(V$3^-$K453))","v":""},{"$f":"IF($A453=\"\",\"\",$K453*($E453)*(V$3^-($K453-1)))","v":""}]
["","","","","",{"$f":"IF(A454=\"\",\"\",ROUND(I453*C454/12,2))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H453=\"Y\",F454,G453+F454))","v":""},{"$f":"IF(A454=\"\",\"\",IF(MOD(MONTH(B454),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A454=\"\",\"\",IF(H454=\"Y\",I453+E454+G454,I453+E454))","v":""},null,{"$f":"IF(A454=\"\",\"\",A454/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A455=\"\",\"\",IF(D455=\"\",IF(A456=\"\",-(I454+G455)+FeeFinal,E454),D455))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A489=\"\",\"\",IF(A488=FixedEnd2,TRUNC(PMT(C489/12,(term*12-FixedEnd2),I488,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A516<term*12,A516+1,\"\")","v":""},{"$f":"IF(B516=\"\",\"\",IF(B516<DateLastRepay,EDATE(Date1stRepay,A516),\"\"))","v":""},{"$f":"IF(A517=\"\",\"\",IF(A516=FixedEnd2,SVR,C516))","v":""},"","","","","","",null,"",{"$f":"IF($A517=\"\",\"\",($E517)*(L$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517*(L$3^-($K517-1))))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(N$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(N$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(P$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(P$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(R$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(R$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(T$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(T$3^-($K517-1)))","v":""},{"$f":"IF($A517=\"\",\"\",($E517)*(V$3^-$K517))","v":""},{"$f":"IF($A517=\"\",\"\",$K517*($E517)*(V$3^-($K517-1)))","v":""}]
["","","","","",{"$f":"IF(A518=\"\",\"\",ROUND(I517*C518/12,2))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H517=\"Y\",F518,G517+F518))","v":""},{"$f":"IF(A518=\"\",\"\",IF(MOD(MONTH(B518),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A518=\"\",\"\",IF(H518=\"Y\",I517+E518+G518,I517+E518))","v":""},null,{"$f":"IF(A518=\"\",\"\",A518/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A519=\"\",\"\",IF(D519=\"\",IF(A520=\"\",-(I518+G519)+FeeFinal,E518),D519))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","",{"$f":"IF(A553=\"\",\"\",IF(A552=FixedEnd2,TRUNC(PMT(C553/12,(term*12-FixedEnd2),I552,0,0),2),\"\"))","v":""},"","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
[{"$f":"IF(A580<term*12,A580+1,\"\")","v":""},{"$f":"IF(B580=\"\",\"\",IF(B580<DateLastRepay,EDATE(Date1stRepay,A580),\"\"))","v":""},{"$f":"IF(A581=\"\",\"\",IF(A580=FixedEnd2,SVR,C580))","v":""},"","","","","","",null,"",{"$f":"IF($A581=\"\",\"\",($E581)*(L$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581*(L$3^-($K581-1))))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(N$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(N$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(P$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(P$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(R$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(R$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(T$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(T$3^-($K581-1)))","v":""},{"$f":"IF($A581=\"\",\"\",($E581)*(V$3^-$K581))","v":""},{"$f":"IF($A581=\"\",\"\",$K581*($E581)*(V$3^-($K581-1)))","v":""}]
["","","","","",{"$f":"IF(A582=\"\",\"\",ROUND(I581*C582/12,2))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H581=\"Y\",F582,G581+F582))","v":""},{"$f":"IF(A582=\"\",\"\",IF(MOD(MONTH(B582),3)=0,\"Y\",\"\"))","v":""},{"$f":"IF(A582=\"\",\"\",IF(H582=\"Y\",I581+E582+G582,I581+E582))","v":""},null,{"$f":"IF(A582=\"\",\"\",A582/12)","v":""},"","","","","","","","","","","",""]
["","","","",{"$f":"IF(A583=\"\",\"\",IF(D583=\"\",IF(A584=\"\",-(I582+G583)+FeeFinal,E582),D583))","v":""},"","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","","","","","",null,"","","","","","","","","","","","",""]
["","","","","",{"$f":"IF(A605=\"\",\"\",ROUND(I604*C605/12,2))","v":""},"","","",null,{"$f":"IF(A605=\"\",\"\",A605/12)","v":""},"","","","","","","","","","","",""]
["x","","x","","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]

{"sheet":"Lists","index":13,"n_rows":423,"n_cols":18,"rows_kept":423,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"startyear","endyear",null,null,null,null,null,null,null,0,0,null,30000,null,"Choose Option"]
[null,"PUBLIC HOLIDAYS",null,{"$f":"YEAR(DateDrawdown)","v":2021},{"$f":"YEAR(DateLastRepay)","v":2021},null,null,"NB PUBLIC HOLIDAYS",null,null,null,null,5,1,null,null,null,"First Time Buyer "]
[1,"New Year's Day",{"$f":"D3","v":2021},{"$f":"IF(WEEKDAY(DATE(C4,1,1),2)>5,DATE(C4,1,1)+8-WEEKDAY(DATE(C4,1,1),2),DATE(C4,1,1))","v":"2021-01-01"},null,null,1,"New Year's Day",{"$f":"YEAR(TODAY())","v":2021},{"$f":"IF(WEEKDAY(DATE(I4,1,1),2)>5,DATE(I4,1,1)+8-WEEKDAY(DATE(I4,1,1),2),DATE(I4,1,1))","v":"2021-01-01"},null,null,6,2,null,null,null,"Remortgage to Danske Bank "]
[2,"St Patricks Day",{"$f":"C4","v":2021},{"$f":"IF(WEEKDAY(DATE(C5,3,17),2)>5,DATE(C5,3,17)+8-WEEKDAY(DATE(C5,3,17),2),DATE(C5,3,17))","v":"2021-03-17"},null,null,2,"St Patricks Day",{"$f":"I4","v":2021},{"$f":"IF(WEEKDAY(DATE(I5,3,17),2)>5,DATE(I5,3,17)+8-WEEKDAY(DATE(I5,3,17),2),DATE(I5,3,17))","v":"2021-03-17"},null,null,7,3,null,null,null,"Moving House "]
[3,"Good Friday",2021,{"$f":"(DOLLAR((\"4/\"&C6)/7+MOD(19*MOD(C6,19)-7,30)*14%,)*7-6)-2","v":"2021-04-02"},null,null,3,"Good Friday",2021,{"$f":"(DOLLAR((\"4/\"&I6)/7+MOD(19*MOD(I6,19)-7,30)*14%,)*7-6)-2","v":"2021-04-02"},null,null,8,4]
[4,"Easter Monday",2021,{"$f":"(DOLLAR((\"4/\"&C7)/7+MOD(19*MOD(C7,19)-7,30)*14%,)*7-6)+1","v":"2021-04-05"},null,null,4,"Easter Monday",2021,{"$f":"(DOLLAR((\"4/\"&I7)/7+MOD(19*MOD(I7,19)-7,30)*14%,)*7-6)+1","v":"2021-04-05"},null,null,9,5]
[5,"Mayday",2021,{"$f":"IF(WEEKDAY(DATE(C8,5,1),2)=1,DATE(C8,5,1),DATE(C8,5,1)+8-WEEKDAY(DATE(C8,5,1),2))","v":"2021-05-03"},null,null,5,"Mayday",2021,{"$f":"IF(WEEKDAY(DATE(I8,5,1),2)=1,DATE(I8,5,1),DATE(I8,5,1)+8-WEEKDAY(DATE(I8,5,1),2))","v":"2021-05-03"},null,null,10,6,null,"Carbon Neutral Tracker Home Loan  - Tracks Danske Bank Reference Rate(UK) for the full Term."]
[6,"Spring Bank Holiday",2021,{"$f":"IF(WEEKDAY(DATE(C9,5,31),2)=1,DATE(C9,5,31),DATE(C9,5,31)-(WEEKDAY(DATE(C9,5,31),2)-1))","v":"2021-05-31"},null,null,6,"Spring Bank Holiday",2021,{"$f":"IF(WEEKDAY(DATE(I9,5,31),2)=1,DATE(I9,5,31),DATE(I9,5,31)-(WEEKDAY(DATE(I9,5,31),2)-1))","v":"2021-05-31"},null," ",11,7,null,"Carbon Neutral 2 Year Fixed - Interest Rate is Fixed for a period of 2 Years."]
[7,"Battle of Boyne",2021,{"$f":"IF(WEEKDAY(DATE(C10,7,12),2)>5,DATE(C10,7,12)+8-WEEKDAY(DATE(C10,7,12),2),DATE(C10,7,12))","v":"2021-07-12"},null,null,7,"Battle of Boyne",2021,{"$f":"IF(WEEKDAY(DATE(I10,7,12),2)>5,DATE(I10,7,12)+8-WEEKDAY(DATE(I10,7,12),2),DATE(I10,7,12))","v":"2021-07-12"},null,null,12,8,null,"Carbon Neutral 5 Year Fixed - Interest Rate is Fixed for a period of 5 Years."]
[8,"Summer Bank Holiday",2021,{"$f":"IF(WEEKDAY(DATE(C11,8,31),2)=1,DATE(C11,8,31),DATE(C11,8,31)-(WEEKDAY(DATE(C11,8,31),2)-1))","v":"2021-08-30"},null,null,8,"Summer Bank Holiday",2021,{"$f":"IF(WEEKDAY(DATE(I11,8,31),2)=1,DATE(I11,8,31),DATE(I11,8,31)-(WEEKDAY(DATE(I11,8,31),2)-1))","v":"2021-08-30"},null,null,13,9]
[9,"Christmas Day",2021,{"$f":"IF(WEEKDAY(DATE(C12,12,25),2)>5,DATE(C12,12,25)+8-WEEKDAY(DATE(C12,12,25),2),DATE(C12,12,25))","v":"2021-12-27"},null,null,9,"Christmas Day",2021,{"$f":"IF(WEEKDAY(DATE(I12,12,25),2)>5,DATE(I12,12,25)+8-WEEKDAY(DATE(I12,12,25),2),DATE(I12,12,25))","v":"2021-12-27"},null,null,14,10]
[10,"Boxing Day",2021,{"$f":"IF(AND(WEEKDAY(DATE(C13,12,26),2)>1,WEEKDAY(DATE(C13,12,26),2)<6),DATE(C13,12,26),IF(WEEKDAY(DATE(C13,12,26),2)>5,DATE(C13,12,26)+2,DATE(C13,12,26)+1))","v":"2021-12-28"},null,null,10,"Boxing Day",2021,{"$f":"IF(AND(WEEKDAY(DATE(I13,12,26),2)>1,WEEKDAY(DATE(I13,12,26),2)<6),DATE(I13,12,26),IF(WEEKDAY(DATE(I13,12,26),2)>5,DATE(I13,12,26)+2,DATE(I13,12,26)+1))","v":"2021-12-28"},null,null,15,11]
[null,"New Year's Day",{"$f":"C13+1","v":2022},{"$f":"IF(WEEKDAY(DATE(C14,1,1),2)>5,DATE(C14,1,1)+8-WEEKDAY(DATE(C14,1,1),2),DATE(C14,1,1))","v":"2022-01-03"},null,null,null,null,null,null,null,null,16]
[null,"St Patricks Day",{"$f":"C14","v":2022},{"$f":"IF(WEEKDAY(DATE(C15,3,17),2)>5,DATE(C15,3,17)+8-WEEKDAY(DATE(C15,3,17),2),DATE(C15,3,17))","v":"2022-03-17"},null,null,null,"NIB PUBLIC HOLIDAYS",null,null,null,null,17]
[null,"Good Friday",2022,{"$f":"(DOLLAR((\"4/\"&C16)/7+MOD(19*MOD(C16,19)-7,30)*14%,)*7-6)-2","v":"2022-04-15"},null,null,1,"New Year's Day",{"$f":"YEAR(TODAY())","v":2021},{"$f":"IF(WEEKDAY(DATE(I16,1,1),2)>5,DATE(I16,1,1)+8-WEEKDAY(DATE(I16,1,1),2),DATE(I16,1,1))","v":"2021-01-01"},null,null,18]
[null,"Easter Monday",2022,{"$f":"(DOLLAR((\"4/\"&C17)/7+MOD(19*MOD(C17,19)-7,30)*14%,)*7-6)+1","v":"2022-04-18"},null,null,2,"St Patricks Day",{"$f":"I16","v":2021},{"$f":"IF(WEEKDAY(DATE(I17,3,17),2)>5,DATE(I17,3,17)+8-WEEKDAY(DATE(I17,3,17),2),DATE(I17,3,17))","v":"2021-03-17"},null,null,19]
[null,"Mayday",2022,{"$f":"IF(WEEKDAY(DATE(C18,5,1),2)=1,DATE(C18,5,1),DATE(C18,5,1)+8-WEEKDAY(DATE(C18,5,1),2))","v":"2022-05-02"},null,null,3,"Good Friday",2021,{"$f":"(DOLLAR((\"4/\"&I18)/7+MOD(19*MOD(I18,19)-7,30)*14%,)*7-6)-2","v":"2021-04-02"},null,null,20]
[null,"Spring Bank Holiday",2022,{"$f":"IF(WEEKDAY(DATE(C19,5,31),2)=1,DATE(C19,5,31),DATE(C19,5,31)-(WEEKDAY(DATE(C19,5,31),2)-1))","v":"2022-05-30"},null,null,4,"Easter Monday",2021,{"$f":"(DOLLAR((\"4/\"&I19)/7+MOD(19*MOD(I19,19)-7,30)*14%,)*7-6)+1","v":"2021-04-05"},null,null,21]
[null,"Battle of Boyne",2022,{"$f":"IF(WEEKDAY(DATE(C20,7,12),2)>5,DATE(C20,7,12)+8-WEEKDAY(DATE(C20,7,12),2),DATE(C20,7,12))","v":"2022-07-12"},null,null,5,"Mayday",2021,{"$f":"IF(WEEKDAY(DATE(I20,5,1),2)=1,DATE(I20,5,1),DATE(I20,5,1)+8-WEEKDAY(DATE(I20,5,1),2))","v":"2021-05-03"},null,null,22]
[null,"Summer Bank Holiday",2022,{"$f":"IF(WEEKDAY(DATE(C21,8,31),2)=1,DATE(C21,8,31),DATE(C21,8,31)-(WEEKDAY(DATE(C21,8,31),2)-1))","v":"2022-08-29"},null,null,6,"June Holiday",2021,{"$f":"IF(WEEKDAY(DATE(I21,6,1),2)=1,DATE(I21,6,1),DATE(I21,6,1)+8-WEEKDAY(DATE(I21,6,1),2))","v":"2021-06-07"},null,null,23]
[null,"Christmas Day",2022,{"$f":"IF(WEEKDAY(DATE(C22,12,25),2)>5,DATE(C22,12,25)+8-WEEKDAY(DATE(C22,12,25),2),DATE(C22,12,25))","v":"2022-12-26"},null,null,7,"August Holiday",2021,{"$f":"IF(WEEKDAY(DATE(I22,8,1),2)=1,DATE(I22,8,1),DATE(I22,8,1)+8-WEEKDAY(DATE(I22,8,1),2))","v":"2021-08-02"},null,null,24]
[null,"Boxing Day",2022,{"$f":"IF(AND(WEEKDAY(DATE(C23,12,26),2)>1,WEEKDAY(DATE(C23,12,26),2)<6),DATE(C23,12,26),IF(WEEKDAY(DATE(C23,12,26),2)>5,DATE(C23,12,26)+2,DATE(C23,12,26)+1))","v":"2022-12-27"},null,null,8,"October Holiday",2021,{"$f":"IF(WEEKDAY(DATE(I23,10,31),2)=1,DATE(I23,10,31),DATE(I23,10,31)-(WEEKDAY(DATE(I23,10,31),2)-1))","v":"2021-10-25"},null,null,25]
[null,"New Year's Day",{"$f":"C23+1","v":2023},{"$f":"IF(WEEKDAY(DATE(C24,1,1),2)>5,DATE(C24,1,1)+8-WEEKDAY(DATE(C24,1,1),2),DATE(C24,1,1))","v":"2023-01-02"},null,null,9,"Christmas Day",2021,{"$f":"IF(WEEKDAY(DATE(I24,12,25),2)>5,DATE(I24,12,25)+8-WEEKDAY(DATE(I24,12,25),2),DATE(I24,12,25))","v":"2021-12-27"},null,null,26]
[null,"St Patricks Day",{"$f":"C24","v":2023},{"$f":"IF(WEEKDAY(DATE(C25,3,17),2)>5,DATE(C25,3,17)+8-WEEKDAY(DATE(C25,3,17),2),DATE(C25,3,17))","v":"2023-03-17"},null,null,10,"St. Stephen’s Day",2021,{"$f":"IF(AND(WEEKDAY(DATE(I25,12,26),2)>1,WEEKDAY(DATE(I25,12,26),2)<6),DATE(I25,12,26),IF(WEEKDAY(DATE(I25,12,26),2)>5,DATE(I25,12,26)+2,DATE(I25,12,26)+1))","v":"2021-12-28"},null,null,27]
[null,"Good Friday",2023,{"$f":"(DOLLAR((\"4/\"&C26)/7+MOD(19*MOD(C26,19)-7,30)*14%,)*7-6)-2","v":"2023-04-07"},null,null,null,null,null,null,null,null,28]
[null,"Easter Monday",2023,{"$f":"(DOLLAR((\"4/\"&C27)/7+MOD(19*MOD(C27,19)-7,30)*14%,)*7-6)+1","v":"2023-04-10"},null,null,null,null,null,null,null,null,29]
[null,"Mayday",2023,{"$f":"IF(WEEKDAY(DATE(C28,5,1),2)=1,DATE(C28,5,1),DATE(C28,5,1)+8-WEEKDAY(DATE(C28,5,1),2))","v":"2023-05-01"},null,null,null,null,null,null,null,null,30]
[null,"Spring Bank Holiday",2023,{"$f":"IF(WEEKDAY(DATE(C29,5,31),2)=1,DATE(C29,5,31),DATE(C29,5,31)-(WEEKDAY(DATE(C29,5,31),2)-1))","v":"2023-05-29"},null,null,null,null,null,null,null,null,31]
[null,"Battle of Boyne",2023,{"$f":"IF(WEEKDAY(DATE(C30,7,12),2)>5,DATE(C30,7,12)+8-WEEKDAY(DATE(C30,7,12),2),DATE(C30,7,12))","v":"2023-07-12"},null,null,null,null,null,null,null,null,32]
[null,"Summer Bank Holiday",2023,{"$f":"IF(WEEKDAY(DATE(C31,8,31),2)=1,DATE(C31,8,31),DATE(C31,8,31)-(WEEKDAY(DATE(C31,8,31),2)-1))","v":"2023-08-28"},null,null,null,null,null,null,null,null,33]
[null,"Christmas Day",2023,{"$f":"IF(WEEKDAY(DATE(C32,12,25),2)>5,DATE(C32,12,25)+8-WEEKDAY(DATE(C32,12,25),2),DATE(C32,12,25))","v":"2023-12-25"},null,null,null,null,null,null,null,null,34]
[null,"Boxing Day",2023,{"$f":"IF(AND(WEEKDAY(DATE(C33,12,26),2)>1,WEEKDAY(DATE(C33,12,26),2)<6),DATE(C33,12,26),IF(WEEKDAY(DATE(C33,12,26),2)>5,DATE(C33,12,26)+2,DATE(C33,12,26)+1))","v":"2023-12-26"},null,null,null,null,null,null,null,null,35]
[null,"New Year's Day",{"$f":"C33+1","v":2024},{"$f":"IF(WEEKDAY(DATE(C34,1,1),2)>5,DATE(C34,1,1)+8-WEEKDAY(DATE(C34,1,1),2),DATE(C34,1,1))","v":"2024-01-01"}]
[null,"St Patricks Day",{"$f":"C34","v":2024},{"$f":"IF(WEEKDAY(DATE(C35,3,17),2)>5,DATE(C35,3,17)+8-WEEKDAY(DATE(C35,3,17),2),DATE(C35,3,17))","v":"2024-03-18"}]
[null,"Good Friday",2024,{"$f":"(DOLLAR((\"4/\"&C36)/7+MOD(19*MOD(C36,19)-7,30)*14%,)*7-6)-2","v":"2024-03-29"}]
[null,"Easter Monday",2024,{"$f":"(DOLLAR((\"4/\"&C37)/7+MOD(19*MOD(C37,19)-7,30)*14%,)*7-6)+1","v":"2024-04-01"}]
[null,"Mayday",2024,{"$f":"IF(WEEKDAY(DATE(C38,5,1),2)=1,DATE(C38,5,1),DATE(C38,5,1)+8-WEEKDAY(DATE(C38,5,1),2))","v":"2024-05-06"}]
[null,"Spring Bank Holiday",2024,{"$f":"IF(WEEKDAY(DATE(C39,5,31),2)=1,DATE(C39,5,31),DATE(C39,5,31)-(WEEKDAY(DATE(C39,5,31),2)-1))","v":"2024-05-27"}]
[null,"Battle of Boyne",2024,{"$f":"IF(WEEKDAY(DATE(C40,7,12),2)>5,DATE(C40,7,12)+8-WEEKDAY(DATE(C40,7,12),2),DATE(C40,7,12))","v":"2024-07-12"}]
[null,"Summer Bank Holiday",2024,{"$f":"IF(WEEKDAY(DATE(C41,8,31),2)=1,DATE(C41,8,31),DATE(C41,8,31)-(WEEKDAY(DATE(C41,8,31),2)-1))","v":"2024-08-26"}]
[null,"Christmas Day",2024,{"$f":"IF(WEEKDAY(DATE(C42,12,25),2)>5,DATE(C42,12,25)+8-WEEKDAY(DATE(C42,12,25),2),DATE(C42,12,25))","v":"2024-12-25"}]
[null,"Boxing Day",2024,{"$f":"IF(AND(WEEKDAY(DATE(C43,12,26),2)>1,WEEKDAY(DATE(C43,12,26),2)<6),DATE(C43,12,26),IF(WEEKDAY(DATE(C43,12,26),2)>5,DATE(C43,12,26)+2,DATE(C43,12,26)+1))","v":"2024-12-26"}]
[null,"New Year's Day",{"$f":"C43+1","v":2025},{"$f":"IF(WEEKDAY(DATE(C44,1,1),2)>5,DATE(C44,1,1)+8-WEEKDAY(DATE(C44,1,1),2),DATE(C44,1,1))","v":"2025-01-01"}]
[null,"St Patricks Day",{"$f":"C44","v":2025},{"$f":"IF(WEEKDAY(DATE(C45,3,17),2)>5,DATE(C45,3,17)+8-WEEKDAY(DATE(C45,3,17),2),DATE(C45,3,17))","v":"2025-03-17"}]
[null,"Good Friday",2025,{"$f":"(DOLLAR((\"4/\"&C46)/7+MOD(19*MOD(C46,19)-7,30)*14%,)*7-6)-2","v":"2025-04-18"}]
[null,"Easter Monday",2025,{"$f":"(DOLLAR((\"4/\"&C47)/7+MOD(19*MOD(C47,19)-7,30)*14%,)*7-6)+1","v":"2025-04-21"}]
[null,"Mayday",2025,{"$f":"IF(WEEKDAY(DATE(C48,5,1),2)=1,DATE(C48,5,1),DATE(C48,5,1)+8-WEEKDAY(DATE(C48,5,1),2))","v":"2025-05-05"}]
[null,"Spring Bank Holiday",2025,{"$f":"IF(WEEKDAY(DATE(C49,5,31),2)=1,DATE(C49,5,31),DATE(C49,5,31)-(WEEKDAY(DATE(C49,5,31),2)-1))","v":"2025-05-26"}]
[null,"Battle of Boyne",2025,{"$f":"IF(WEEKDAY(DATE(C50,7,12),2)>5,DATE(C50,7,12)+8-WEEKDAY(DATE(C50,7,12),2),DATE(C50,7,12))","v":"2025-07-14"}]
[null,"Summer Bank Holiday",2025,{"$f":"IF(WEEKDAY(DATE(C51,8,31),2)=1,DATE(C51,8,31),DATE(C51,8,31)-(WEEKDAY(DATE(C51,8,31),2)-1))","v":"2025-08-25"}]
[null,"Christmas Day",2025,{"$f":"IF(WEEKDAY(DATE(C52,12,25),2)>5,DATE(C52,12,25)+8-WEEKDAY(DATE(C52,12,25),2),DATE(C52,12,25))","v":"2025-12-25"}]
[null,"Boxing Day",2025,{"$f":"IF(AND(WEEKDAY(DATE(C53,12,26),2)>1,WEEKDAY(DATE(C53,12,26),2)<6),DATE(C53,12,26),IF(WEEKDAY(DATE(C53,12,26),2)>5,DATE(C53,12,26)+2,DATE(C53,12,26)+1))","v":"2025-12-26"}]
[null,"New Year's Day",{"$f":"C53+1","v":2026},{"$f":"IF(WEEKDAY(DATE(C54,1,1),2)>5,DATE(C54,1,1)+8-WEEKDAY(DATE(C54,1,1),2),DATE(C54,1,1))","v":"2026-01-01"}]
[null,"St Patricks Day",{"$f":"C54","v":2026},{"$f":"IF(WEEKDAY(DATE(C55,3,17),2)>5,DATE(C55,3,17)+8-WEEKDAY(DATE(C55,3,17),2),DATE(C55,3,17))","v":"2026-03-17"}]
[null,"Good Friday",2026,{"$f":"(DOLLAR((\"4/\"&C56)/7+MOD(19*MOD(C56,19)-7,30)*14%,)*7-6)-2","v":"2026-04-03"}]
[null,"Easter Monday",2026,{"$f":"(DOLLAR((\"4/\"&C57)/7+MOD(19*MOD(C57,19)-7,30)*14%,)*7-6)+1","v":"2026-04-06"}]
[null,"Mayday",2026,{"$f":"IF(WEEKDAY(DATE(C58,5,1),2)=1,DATE(C58,5,1),DATE(C58,5,1)+8-WEEKDAY(DATE(C58,5,1),2))","v":"2026-05-04"}]
[null,"Spring Bank Holiday",2026,{"$f":"IF(WEEKDAY(DATE(C59,5,31),2)=1,DATE(C59,5,31),DATE(C59,5,31)-(WEEKDAY(DATE(C59,5,31),2)-1))","v":"2026-05-25"}]
[null,"Battle of Boyne",2026,{"$f":"IF(WEEKDAY(DATE(C60,7,12),2)>5,DATE(C60,7,12)+8-WEEKDAY(DATE(C60,7,12),2),DATE(C60,7,12))","v":"2026-07-13"}]
[null,"Summer Bank Holiday",2026,{"$f":"IF(WEEKDAY(DATE(C61,8,31),2)=1,DATE(C61,8,31),DATE(C61,8,31)-(WEEKDAY(DATE(C61,8,31),2)-1))","v":"2026-08-31"}]
[null,"Christmas Day",2026,{"$f":"IF(WEEKDAY(DATE(C62,12,25),2)>5,DATE(C62,12,25)+8-WEEKDAY(DATE(C62,12,25),2),DATE(C62,12,25))","v":"2026-12-25"}]
[null,"Boxing Day",2026,{"$f":"IF(AND(WEEKDAY(DATE(C63,12,26),2)>1,WEEKDAY(DATE(C63,12,26),2)<6),DATE(C63,12,26),IF(WEEKDAY(DATE(C63,12,26),2)>5,DATE(C63,12,26)+2,DATE(C63,12,26)+1))","v":"2026-12-28"}]
[null,"New Year's Day",{"$f":"C63+1","v":2027},{"$f":"IF(WEEKDAY(DATE(C64,1,1),2)>5,DATE(C64,1,1)+8-WEEKDAY(DATE(C64,1,1),2),DATE(C64,1,1))","v":"2027-01-01"}]
[null,"St Patricks Day",{"$f":"C64","v":2027},{"$f":"IF(WEEKDAY(DATE(C65,3,17),2)>5,DATE(C65,3,17)+8-WEEKDAY(DATE(C65,3,17),2),DATE(C65,3,17))","v":"2027-03-17"}]
[null,"Good Friday",2027,{"$f":"(DOLLAR((\"4/\"&C66)/7+MOD(19*MOD(C66,19)-7,30)*14%,)*7-6)-2","v":"2027-03-26"}]
[null,"Easter Monday",2027,{"$f":"(DOLLAR((\"4/\"&C67)/7+MOD(19*MOD(C67,19)-7,30)*14%,)*7-6)+1","v":"2027-03-29"}]
[null,"Mayday",2027,{"$f":"IF(WEEKDAY(DATE(C68,5,1),2)=1,DATE(C68,5,1),DATE(C68,5,1)+8-WEEKDAY(DATE(C68,5,1),2))","v":"2027-05-03"}]
[null,"Spring Bank Holiday",2027,{"$f":"IF(WEEKDAY(DATE(C69,5,31),2)=1,DATE(C69,5,31),DATE(C69,5,31)-(WEEKDAY(DATE(C69,5,31),2)-1))","v":"2027-05-31"}]
[null,"Battle of Boyne",2027,{"$f":"IF(WEEKDAY(DATE(C70,7,12),2)>5,DATE(C70,7,12)+8-WEEKDAY(DATE(C70,7,12),2),DATE(C70,7,12))","v":"2027-07-12"}]
[null,"Summer Bank Holiday",2027,{"$f":"IF(WEEKDAY(DATE(C71,8,31),2)=1,DATE(C71,8,31),DATE(C71,8,31)-(WEEKDAY(DATE(C71,8,31),2)-1))","v":"2027-08-30"}]
[null,"Christmas Day",2027,{"$f":"IF(WEEKDAY(DATE(C72,12,25),2)>5,DATE(C72,12,25)+8-WEEKDAY(DATE(C72,12,25),2),DATE(C72,12,25))","v":"2027-12-27"}]
[null,"Boxing Day",2027,{"$f":"IF(AND(WEEKDAY(DATE(C73,12,26),2)>1,WEEKDAY(DATE(C73,12,26),2)<6),DATE(C73,12,26),IF(WEEKDAY(DATE(C73,12,26),2)>5,DATE(C73,12,26)+2,DATE(C73,12,26)+1))","v":"2027-12-28"}]
[null,"New Year's Day",{"$f":"C73+1","v":2028},{"$f":"IF(WEEKDAY(DATE(C74,1,1),2)>5,DATE(C74,1,1)+8-WEEKDAY(DATE(C74,1,1),2),DATE(C74,1,1))","v":"2028-01-03"}]
[null,"St Patricks Day",{"$f":"C74","v":2028},{"$f":"IF(WEEKDAY(DATE(C75,3,17),2)>5,DATE(C75,3,17)+8-WEEKDAY(DATE(C75,3,17),2),DATE(C75,3,17))","v":"2028-03-17"}]
[null,"Good Friday",2028,{"$f":"(DOLLAR((\"4/\"&C76)/7+MOD(19*MOD(C76,19)-7,30)*14%,)*7-6)-2","v":"2028-04-14"}]
[null,"Easter Monday",2028,{"$f":"(DOLLAR((\"4/\"&C77)/7+MOD(19*MOD(C77,19)-7,30)*14%,)*7-6)+1","v":"2028-04-17"}]
[null,"Mayday",2028,{"$f":"IF(WEEKDAY(DATE(C78,5,1),2)=1,DATE(C78,5,1),DATE(C78,5,1)+8-WEEKDAY(DATE(C78,5,1),2))","v":"2028-05-01"}]
[null,"Spring Bank Holiday",2028,{"$f":"IF(WEEKDAY(DATE(C79,5,31),2)=1,DATE(C79,5,31),DATE(C79,5,31)-(WEEKDAY(DATE(C79,5,31),2)-1))","v":"2028-05-29"}]
[null,"Battle of Boyne",2028,{"$f":"IF(WEEKDAY(DATE(C80,7,12),2)>5,DATE(C80,7,12)+8-WEEKDAY(DATE(C80,7,12),2),DATE(C80,7,12))","v":"2028-07-12"}]
[null,"Summer Bank Holiday",2028,{"$f":"IF(WEEKDAY(DATE(C81,8,31),2)=1,DATE(C81,8,31),DATE(C81,8,31)-(WEEKDAY(DATE(C81,8,31),2)-1))","v":"2028-08-28"}]
[null,"Christmas Day",2028,{"$f":"IF(WEEKDAY(DATE(C82,12,25),2)>5,DATE(C82,12,25)+8-WEEKDAY(DATE(C82,12,25),2),DATE(C82,12,25))","v":"2028-12-25"}]
[null,"Boxing Day",2028,{"$f":"IF(AND(WEEKDAY(DATE(C83,12,26),2)>1,WEEKDAY(DATE(C83,12,26),2)<6),DATE(C83,12,26),IF(WEEKDAY(DATE(C83,12,26),2)>5,DATE(C83,12,26)+2,DATE(C83,12,26)+1))","v":"2028-12-26"}]
[null,"New Year's Day",{"$f":"C83+1","v":2029},{"$f":"IF(WEEKDAY(DATE(C84,1,1),2)>5,DATE(C84,1,1)+8-WEEKDAY(DATE(C84,1,1),2),DATE(C84,1,1))","v":"2029-01-01"}]
[null,"St Patricks Day",{"$f":"C84","v":2029},{"$f":"IF(WEEKDAY(DATE(C85,3,17),2)>5,DATE(C85,3,17)+8-WEEKDAY(DATE(C85,3,17),2),DATE(C85,3,17))","v":"2029-03-19"}]
[null,"Good Friday",2029,{"$f":"(DOLLAR((\"4/\"&C86)/7+MOD(19*MOD(C86,19)-7,30)*14%,)*7-6)-2","v":"2029-03-30"}]
[null,"Easter Monday",2029,{"$f":"(DOLLAR((\"4/\"&C87)/7+MOD(19*MOD(C87,19)-7,30)*14%,)*7-6)+1","v":"2029-04-02"}]
[null,"Mayday",2029,{"$f":"IF(WEEKDAY(DATE(C88,5,1),2)=1,DATE(C88,5,1),DATE(C88,5,1)+8-WEEKDAY(DATE(C88,5,1),2))","v":"2029-05-07"}]
[null,"Spring Bank Holiday",2029,{"$f":"IF(WEEKDAY(DATE(C89,5,31),2)=1,DATE(C89,5,31),DATE(C89,5,31)-(WEEKDAY(DATE(C89,5,31),2)-1))","v":"2029-05-28"}]
[null,"Battle of Boyne",2029,{"$f":"IF(WEEKDAY(DATE(C90,7,12),2)>5,DATE(C90,7,12)+8-WEEKDAY(DATE(C90,7,12),2),DATE(C90,7,12))","v":"2029-07-12"}]
[null,"Summer Bank Holiday",2029,{"$f":"IF(WEEKDAY(DATE(C91,8,31),2)=1,DATE(C91,8,31),DATE(C91,8,31)-(WEEKDAY(DATE(C91,8,31),2)-1))","v":"2029-08-27"}]
[null,"Christmas Day",2029,{"$f":"IF(WEEKDAY(DATE(C92,12,25),2)>5,DATE(C92,12,25)+8-WEEKDAY(DATE(C92,12,25),2),DATE(C92,12,25))","v":"2029-12-25"}]
[null,"Boxing Day",2029,{"$f":"IF(AND(WEEKDAY(DATE(C93,12,26),2)>1,WEEKDAY(DATE(C93,12,26),2)<6),DATE(C93,12,26),IF(WEEKDAY(DATE(C93,12,26),2)>5,DATE(C93,12,26)+2,DATE(C93,12,26)+1))","v":"2029-12-26"}]
[null,"New Year's Day",{"$f":"C93+1","v":2030},{"$f":"IF(WEEKDAY(DATE(C94,1,1),2)>5,DATE(C94,1,1)+8-WEEKDAY(DATE(C94,1,1),2),DATE(C94,1,1))","v":"2030-01-01"}]
[null,"St Patricks Day",{"$f":"C94","v":2030},{"$f":"IF(WEEKDAY(DATE(C95,3,17),2)>5,DATE(C95,3,17)+8-WEEKDAY(DATE(C95,3,17),2),DATE(C95,3,17))","v":"2030-03-18"}]
[null,"Good Friday",2030,{"$f":"(DOLLAR((\"4/\"&C96)/7+MOD(19*MOD(C96,19)-7,30)*14%,)*7-6)-2","v":"2030-04-19"}]
[null,"Easter Monday",2030,{"$f":"(DOLLAR((\"4/\"&C97)/7+MOD(19*MOD(C97,19)-7,30)*14%,)*7-6)+1","v":"2030-04-22"}]
[null,"Mayday",2030,{"$f":"IF(WEEKDAY(DATE(C98,5,1),2)=1,DATE(C98,5,1),DATE(C98,5,1)+8-WEEKDAY(DATE(C98,5,1),2))","v":"2030-05-06"}]
[null,"Spring Bank Holiday",2030,{"$f":"IF(WEEKDAY(DATE(C99,5,31),2)=1,DATE(C99,5,31),DATE(C99,5,31)-(WEEKDAY(DATE(C99,5,31),2)-1))","v":"2030-05-27"}]
[null,"Battle of Boyne",2030,{"$f":"IF(WEEKDAY(DATE(C100,7,12),2)>5,DATE(C100,7,12)+8-WEEKDAY(DATE(C100,7,12),2),DATE(C100,7,12))","v":"2030-07-12"}]
[null,"Summer Bank Holiday",2030,{"$f":"IF(WEEKDAY(DATE(C101,8,31),2)=1,DATE(C101,8,31),DATE(C101,8,31)-(WEEKDAY(DATE(C101,8,31),2)-1))","v":"2030-08-26"}]
[null,"Christmas Day",2030,{"$f":"IF(WEEKDAY(DATE(C102,12,25),2)>5,DATE(C102,12,25)+8-WEEKDAY(DATE(C102,12,25),2),DATE(C102,12,25))","v":"2030-12-25"}]
[null,"Boxing Day",2030,{"$f":"IF(AND(WEEKDAY(DATE(C103,12,26),2)>1,WEEKDAY(DATE(C103,12,26),2)<6),DATE(C103,12,26),IF(WEEKDAY(DATE(C103,12,26),2)>5,DATE(C103,12,26)+2,DATE(C103,12,26)+1))","v":"2030-12-26"}]
[null,"New Year's Day",{"$f":"C103+1","v":2031},{"$f":"IF(WEEKDAY(DATE(C104,1,1),2)>5,DATE(C104,1,1)+8-WEEKDAY(DATE(C104,1,1),2),DATE(C104,1,1))","v":"2031-01-01"}]
[null,"St Patricks Day",{"$f":"C104","v":2031},{"$f":"IF(WEEKDAY(DATE(C105,3,17),2)>5,DATE(C105,3,17)+8-WEEKDAY(DATE(C105,3,17),2),DATE(C105,3,17))","v":"2031-03-17"}]
[null,"Good Friday",2031,{"$f":"(DOLLAR((\"4/\"&C106)/7+MOD(19*MOD(C106,19)-7,30)*14%,)*7-6)-2","v":"2031-04-11"}]
[null,"Easter Monday",2031,{"$f":"(DOLLAR((\"4/\"&C107)/7+MOD(19*MOD(C107,19)-7,30)*14%,)*7-6)+1","v":"2031-04-14"}]
[null,"Mayday",2031,{"$f":"IF(WEEKDAY(DATE(C108,5,1),2)=1,DATE(C108,5,1),DATE(C108,5,1)+8-WEEKDAY(DATE(C108,5,1),2))","v":"2031-05-05"}]
[null,"Spring Bank Holiday",2031,{"$f":"IF(WEEKDAY(DATE(C109,5,31),2)=1,DATE(C109,5,31),DATE(C109,5,31)-(WEEKDAY(DATE(C109,5,31),2)-1))","v":"2031-05-26"}]
[null,"Battle of Boyne",2031,{"$f":"IF(WEEKDAY(DATE(C110,7,12),2)>5,DATE(C110,7,12)+8-WEEKDAY(DATE(C110,7,12),2),DATE(C110,7,12))","v":"2031-07-14"}]
[null,"Summer Bank Holiday",2031,{"$f":"IF(WEEKDAY(DATE(C111,8,31),2)=1,DATE(C111,8,31),DATE(C111,8,31)-(WEEKDAY(DATE(C111,8,31),2)-1))","v":"2031-08-25"}]
[null,"Christmas Day",2031,{"$f":"IF(WEEKDAY(DATE(C112,12,25),2)>5,DATE(C112,12,25)+8-WEEKDAY(DATE(C112,12,25),2),DATE(C112,12,25))","v":"2031-12-25"}]
[null,"Boxing Day",2031,{"$f":"IF(AND(WEEKDAY(DATE(C113,12,26),2)>1,WEEKDAY(DATE(C113,12,26),2)<6),DATE(C113,12,26),IF(WEEKDAY(DATE(C113,12,26),2)>5,DATE(C113,12,26)+2,DATE(C113,12,26)+1))","v":"2031-12-26"}]
[null,"New Year's Day",{"$f":"C113+1","v":2032},{"$f":"IF(WEEKDAY(DATE(C114,1,1),2)>5,DATE(C114,1,1)+8-WEEKDAY(DATE(C114,1,1),2),DATE(C114,1,1))","v":"2032-01-01"}]
[null,"St Patricks Day",{"$f":"C114","v":2032},{"$f":"IF(WEEKDAY(DATE(C115,3,17),2)>5,DATE(C115,3,17)+8-WEEKDAY(DATE(C115,3,17),2),DATE(C115,3,17))","v":"2032-03-17"}]
[null,"Good Friday",2032,{"$f":"(DOLLAR((\"4/\"&C116)/7+MOD(19*MOD(C116,19)-7,30)*14%,)*7-6)-2","v":"2032-03-26"}]
[null,"Easter Monday",2032,{"$f":"(DOLLAR((\"4/\"&C117)/7+MOD(19*MOD(C117,19)-7,30)*14%,)*7-6)+1","v":"2032-03-29"}]
[null,"Mayday",2032,{"$f":"IF(WEEKDAY(DATE(C118,5,1),2)=1,DATE(C118,5,1),DATE(C118,5,1)+8-WEEKDAY(DATE(C118,5,1),2))","v":"2032-05-03"}]
[null,"Spring Bank Holiday",2032,{"$f":"IF(WEEKDAY(DATE(C119,5,31),2)=1,DATE(C119,5,31),DATE(C119,5,31)-(WEEKDAY(DATE(C119,5,31),2)-1))","v":"2032-05-31"}]
[null,"Battle of Boyne",2032,{"$f":"IF(WEEKDAY(DATE(C120,7,12),2)>5,DATE(C120,7,12)+8-WEEKDAY(DATE(C120,7,12),2),DATE(C120,7,12))","v":"2032-07-12"}]
[null,"Summer Bank Holiday",2032,{"$f":"IF(WEEKDAY(DATE(C121,8,31),2)=1,DATE(C121,8,31),DATE(C121,8,31)-(WEEKDAY(DATE(C121,8,31),2)-1))","v":"2032-08-30"}]
[null,"Christmas Day",2032,{"$f":"IF(WEEKDAY(DATE(C122,12,25),2)>5,DATE(C122,12,25)+8-WEEKDAY(DATE(C122,12,25),2),DATE(C122,12,25))","v":"2032-12-27"}]
[null,"Boxing Day",2032,{"$f":"IF(AND(WEEKDAY(DATE(C123,12,26),2)>1,WEEKDAY(DATE(C123,12,26),2)<6),DATE(C123,12,26),IF(WEEKDAY(DATE(C123,12,26),2)>5,DATE(C123,12,26)+2,DATE(C123,12,26)+1))","v":"2032-12-28"}]
[null,"New Year's Day",{"$f":"C123+1","v":2033},{"$f":"IF(WEEKDAY(DATE(C124,1,1),2)>5,DATE(C124,1,1)+8-WEEKDAY(DATE(C124,1,1),2),DATE(C124,1,1))","v":"2033-01-03"}]
[null,"St Patricks Day",{"$f":"C124","v":2033},{"$f":"IF(WEEKDAY(DATE(C125,3,17),2)>5,DATE(C125,3,17)+8-WEEKDAY(DATE(C125,3,17),2),DATE(C125,3,17))","v":"2033-03-17"}]
[null,"Good Friday",2033,{"$f":"(DOLLAR((\"4/\"&C126)/7+MOD(19*MOD(C126,19)-7,30)*14%,)*7-6)-2","v":"2033-04-15"}]
[null,"Easter Monday",2033,{"$f":"(DOLLAR((\"4/\"&C127)/7+MOD(19*MOD(C127,19)-7,30)*14%,)*7-6)+1","v":"2033-04-18"}]
[null,"Mayday",2033,{"$f":"IF(WEEKDAY(DATE(C128,5,1),2)=1,DATE(C128,5,1),DATE(C128,5,1)+8-WEEKDAY(DATE(C128,5,1),2))","v":"2033-05-02"}]
[null,"Spring Bank Holiday",2033,{"$f":"IF(WEEKDAY(DATE(C129,5,31),2)=1,DATE(C129,5,31),DATE(C129,5,31)-(WEEKDAY(DATE(C129,5,31),2)-1))","v":"2033-05-30"}]
[null,"Battle of Boyne",2033,{"$f":"IF(WEEKDAY(DATE(C130,7,12),2)>5,DATE(C130,7,12)+8-WEEKDAY(DATE(C130,7,12),2),DATE(C130,7,12))","v":"2033-07-12"}]
[null,"Summer Bank Holiday",2033,{"$f":"IF(WEEKDAY(DATE(C131,8,31),2)=1,DATE(C131,8,31),DATE(C131,8,31)-(WEEKDAY(DATE(C131,8,31),2)-1))","v":"2033-08-29"}]
[null,"Christmas Day",2033,{"$f":"IF(WEEKDAY(DATE(C132,12,25),2)>5,DATE(C132,12,25)+8-WEEKDAY(DATE(C132,12,25),2),DATE(C132,12,25))","v":"2033-12-26"}]
[null,"Boxing Day",2033,{"$f":"IF(AND(WEEKDAY(DATE(C133,12,26),2)>1,WEEKDAY(DATE(C133,12,26),2)<6),DATE(C133,12,26),IF(WEEKDAY(DATE(C133,12,26),2)>5,DATE(C133,12,26)+2,DATE(C133,12,26)+1))","v":"2033-12-27"}]
[null,"New Year's Day",{"$f":"C133+1","v":2034},{"$f":"IF(WEEKDAY(DATE(C134,1,1),2)>5,DATE(C134,1,1)+8-WEEKDAY(DATE(C134,1,1),2),DATE(C134,1,1))","v":"2034-01-02"}]
[null,"St Patricks Day",{"$f":"C134","v":2034},{"$f":"IF(WEEKDAY(DATE(C135,3,17),2)>5,DATE(C135,3,17)+8-WEEKDAY(DATE(C135,3,17),2),DATE(C135,3,17))","v":"2034-03-17"}]
[null,"Good Friday",2034,{"$f":"(DOLLAR((\"4/\"&C136)/7+MOD(19*MOD(C136,19)-7,30)*14%,)*7-6)-2","v":"2034-04-07"}]
[null,"Easter Monday",2034,{"$f":"(DOLLAR((\"4/\"&C137)/7+MOD(19*MOD(C137,19)-7,30)*14%,)*7-6)+1","v":"2034-04-10"}]
[null,"Mayday",2034,{"$f":"IF(WEEKDAY(DATE(C138,5,1),2)=1,DATE(C138,5,1),DATE(C138,5,1)+8-WEEKDAY(DATE(C138,5,1),2))","v":"2034-05-01"}]
[null,"Spring Bank Holiday",2034,{"$f":"IF(WEEKDAY(DATE(C139,5,31),2)=1,DATE(C139,5,31),DATE(C139,5,31)-(WEEKDAY(DATE(C139,5,31),2)-1))","v":"2034-05-29"}]
[null,"Battle of Boyne",2034,{"$f":"IF(WEEKDAY(DATE(C140,7,12),2)>5,DATE(C140,7,12)+8-WEEKDAY(DATE(C140,7,12),2),DATE(C140,7,12))","v":"2034-07-12"}]
[null,"Summer Bank Holiday",2034,{"$f":"IF(WEEKDAY(DATE(C141,8,31),2)=1,DATE(C141,8,31),DATE(C141,8,31)-(WEEKDAY(DATE(C141,8,31),2)-1))","v":"2034-08-28"}]
[null,"Christmas Day",2034,{"$f":"IF(WEEKDAY(DATE(C142,12,25),2)>5,DATE(C142,12,25)+8-WEEKDAY(DATE(C142,12,25),2),DATE(C142,12,25))","v":"2034-12-25"}]
[null,"Boxing Day",2034,{"$f":"IF(AND(WEEKDAY(DATE(C143,12,26),2)>1,WEEKDAY(DATE(C143,12,26),2)<6),DATE(C143,12,26),IF(WEEKDAY(DATE(C143,12,26),2)>5,DATE(C143,12,26)+2,DATE(C143,12,26)+1))","v":"2034-12-26"}]
[null,"New Year's Day",{"$f":"C143+1","v":2035},{"$f":"IF(WEEKDAY(DATE(C144,1,1),2)>5,DATE(C144,1,1)+8-WEEKDAY(DATE(C144,1,1),2),DATE(C144,1,1))","v":"2035-01-01"}]
[null,"St Patricks Day",{"$f":"C144","v":2035},{"$f":"IF(WEEKDAY(DATE(C145,3,17),2)>5,DATE(C145,3,17)+8-WEEKDAY(DATE(C145,3,17),2),DATE(C145,3,17))","v":"2035-03-19"}]
[null,"Good Friday",2035,{"$f":"(DOLLAR((\"4/\"&C146)/7+MOD(19*MOD(C146,19)-7,30)*14%,)*7-6)-2","v":"2035-03-23"}]
[null,"Easter Monday",2035,{"$f":"(DOLLAR((\"4/\"&C147)/7+MOD(19*MOD(C147,19)-7,30)*14%,)*7-6)+1","v":"2035-03-26"}]
[null,"Mayday",2035,{"$f":"IF(WEEKDAY(DATE(C148,5,1),2)=1,DATE(C148,5,1),DATE(C148,5,1)+8-WEEKDAY(DATE(C148,5,1),2))","v":"2035-05-07"}]
[null,"Spring Bank Holiday",2035,{"$f":"IF(WEEKDAY(DATE(C149,5,31),2)=1,DATE(C149,5,31),DATE(C149,5,31)-(WEEKDAY(DATE(C149,5,31),2)-1))","v":"2035-05-28"}]
[null,"Battle of Boyne",2035,{"$f":"IF(WEEKDAY(DATE(C150,7,12),2)>5,DATE(C150,7,12)+8-WEEKDAY(DATE(C150,7,12),2),DATE(C150,7,12))","v":"2035-07-12"}]
[null,"Summer Bank Holiday",2035,{"$f":"IF(WEEKDAY(DATE(C151,8,31),2)=1,DATE(C151,8,31),DATE(C151,8,31)-(WEEKDAY(DATE(C151,8,31),2)-1))","v":"2035-08-27"}]
[null,"Christmas Day",2035,{"$f":"IF(WEEKDAY(DATE(C152,12,25),2)>5,DATE(C152,12,25)+8-WEEKDAY(DATE(C152,12,25),2),DATE(C152,12,25))","v":"2035-12-25"}]
[null,"Boxing Day",2035,{"$f":"IF(AND(WEEKDAY(DATE(C153,12,26),2)>1,WEEKDAY(DATE(C153,12,26),2)<6),DATE(C153,12,26),IF(WEEKDAY(DATE(C153,12,26),2)>5,DATE(C153,12,26)+2,DATE(C153,12,26)+1))","v":"2035-12-26"}]
[null,"New Year's Day",{"$f":"C153+1","v":2036},{"$f":"IF(WEEKDAY(DATE(C154,1,1),2)>5,DATE(C154,1,1)+8-WEEKDAY(DATE(C154,1,1),2),DATE(C154,1,1))","v":"2036-01-01"}]
[null,"St Patricks Day",{"$f":"C154","v":2036},{"$f":"IF(WEEKDAY(DATE(C155,3,17),2)>5,DATE(C155,3,17)+8-WEEKDAY(DATE(C155,3,17),2),DATE(C155,3,17))","v":"2036-03-17"}]
[null,"Good Friday",2036,{"$f":"(DOLLAR((\"4/\"&C156)/7+MOD(19*MOD(C156,19)-7,30)*14%,)*7-6)-2","v":"2036-04-11"}]
[null,"Easter Monday",2036,{"$f":"(DOLLAR((\"4/\"&C157)/7+MOD(19*MOD(C157,19)-7,30)*14%,)*7-6)+1","v":"2036-04-14"}]
[null,"Mayday",2036,{"$f":"IF(WEEKDAY(DATE(C158,5,1),2)=1,DATE(C158,5,1),DATE(C158,5,1)+8-WEEKDAY(DATE(C158,5,1),2))","v":"2036-05-05"}]
[null,"Spring Bank Holiday",2036,{"$f":"IF(WEEKDAY(DATE(C159,5,31),2)=1,DATE(C159,5,31),DATE(C159,5,31)-(WEEKDAY(DATE(C159,5,31),2)-1))","v":"2036-05-26"}]
[null,"Battle of Boyne",2036,{"$f":"IF(WEEKDAY(DATE(C160,7,12),2)>5,DATE(C160,7,12)+8-WEEKDAY(DATE(C160,7,12),2),DATE(C160,7,12))","v":"2036-07-14"}]
[null,"Summer Bank Holiday",2036,{"$f":"IF(WEEKDAY(DATE(C161,8,31),2)=1,DATE(C161,8,31),DATE(C161,8,31)-(WEEKDAY(DATE(C161,8,31),2)-1))","v":"2036-08-25"}]
[null,"Christmas Day",2036,{"$f":"IF(WEEKDAY(DATE(C162,12,25),2)>5,DATE(C162,12,25)+8-WEEKDAY(DATE(C162,12,25),2),DATE(C162,12,25))","v":"2036-12-25"}]
[null,"Boxing Day",2036,{"$f":"IF(AND(WEEKDAY(DATE(C163,12,26),2)>1,WEEKDAY(DATE(C163,12,26),2)<6),DATE(C163,12,26),IF(WEEKDAY(DATE(C163,12,26),2)>5,DATE(C163,12,26)+2,DATE(C163,12,26)+1))","v":"2036-12-26"}]
[null,"New Year's Day",{"$f":"C163+1","v":2037},{"$f":"IF(WEEKDAY(DATE(C164,1,1),2)>5,DATE(C164,1,1)+8-WEEKDAY(DATE(C164,1,1),2),DATE(C164,1,1))","v":"2037-01-01"}]
[null,"St Patricks Day",{"$f":"C164","v":2037},{"$f":"IF(WEEKDAY(DATE(C165,3,17),2)>5,DATE(C165,3,17)+8-WEEKDAY(DATE(C165,3,17),2),DATE(C165,3,17))","v":"2037-03-17"}]
[null,"Good Friday",2037,{"$f":"(DOLLAR((\"4/\"&C166)/7+MOD(19*MOD(C166,19)-7,30)*14%,)*7-6)-2","v":"2037-04-03"}]
[null,"Easter Monday",2037,{"$f":"(DOLLAR((\"4/\"&C167)/7+MOD(19*MOD(C167,19)-7,30)*14%,)*7-6)+1","v":"2037-04-06"}]
[null,"Mayday",2037,{"$f":"IF(WEEKDAY(DATE(C168,5,1),2)=1,DATE(C168,5,1),DATE(C168,5,1)+8-WEEKDAY(DATE(C168,5,1),2))","v":"2037-05-04"}]
[null,"Spring Bank Holiday",2037,{"$f":"IF(WEEKDAY(DATE(C169,5,31),2)=1,DATE(C169,5,31),DATE(C169,5,31)-(WEEKDAY(DATE(C169,5,31),2)-1))","v":"2037-05-25"}]
[null,"Battle of Boyne",2037,{"$f":"IF(WEEKDAY(DATE(C170,7,12),2)>5,DATE(C170,7,12)+8-WEEKDAY(DATE(C170,7,12),2),DATE(C170,7,12))","v":"2037-07-13"}]
[null,"Summer Bank Holiday",2037,{"$f":"IF(WEEKDAY(DATE(C171,8,31),2)=1,DATE(C171,8,31),DATE(C171,8,31)-(WEEKDAY(DATE(C171,8,31),2)-1))","v":"2037-08-31"}]
[null,"Christmas Day",2037,{"$f":"IF(WEEKDAY(DATE(C172,12,25),2)>5,DATE(C172,12,25)+8-WEEKDAY(DATE(C172,12,25),2),DATE(C172,12,25))","v":"2037-12-25"}]
[null,"Boxing Day",2037,{"$f":"IF(AND(WEEKDAY(DATE(C173,12,26),2)>1,WEEKDAY(DATE(C173,12,26),2)<6),DATE(C173,12,26),IF(WEEKDAY(DATE(C173,12,26),2)>5,DATE(C173,12,26)+2,DATE(C173,12,26)+1))","v":"2037-12-28"}]
[null,"New Year's Day",{"$f":"C173+1","v":2038},{"$f":"IF(WEEKDAY(DATE(C174,1,1),2)>5,DATE(C174,1,1)+8-WEEKDAY(DATE(C174,1,1),2),DATE(C174,1,1))","v":"2038-01-01"}]
[null,"St Patricks Day",{"$f":"C174","v":2038},{"$f":"IF(WEEKDAY(DATE(C175,3,17),2)>5,DATE(C175,3,17)+8-WEEKDAY(DATE(C175,3,17),2),DATE(C175,3,17))","v":"2038-03-17"}]
[null,"Good Friday",2038,{"$f":"(DOLLAR((\"4/\"&C176)/7+MOD(19*MOD(C176,19)-7,30)*14%,)*7-6)-2","v":"2038-04-23"}]
[null,"Easter Monday",2038,{"$f":"(DOLLAR((\"4/\"&C177)/7+MOD(19*MOD(C177,19)-7,30)*14%,)*7-6)+1","v":"2038-04-26"}]
[null,"Mayday",2038,{"$f":"IF(WEEKDAY(DATE(C178,5,1),2)=1,DATE(C178,5,1),DATE(C178,5,1)+8-WEEKDAY(DATE(C178,5,1),2))","v":"2038-05-03"}]
[null,"Spring Bank Holiday",2038,{"$f":"IF(WEEKDAY(DATE(C179,5,31),2)=1,DATE(C179,5,31),DATE(C179,5,31)-(WEEKDAY(DATE(C179,5,31),2)-1))","v":"2038-05-31"}]
[null,"Battle of Boyne",2038,{"$f":"IF(WEEKDAY(DATE(C180,7,12),2)>5,DATE(C180,7,12)+8-WEEKDAY(DATE(C180,7,12),2),DATE(C180,7,12))","v":"2038-07-12"}]
[null,"Summer Bank Holiday",2038,{"$f":"IF(WEEKDAY(DATE(C181,8,31),2)=1,DATE(C181,8,31),DATE(C181,8,31)-(WEEKDAY(DATE(C181,8,31),2)-1))","v":"2038-08-30"}]
[null,"Christmas Day",2038,{"$f":"IF(WEEKDAY(DATE(C182,12,25),2)>5,DATE(C182,12,25)+8-WEEKDAY(DATE(C182,12,25),2),DATE(C182,12,25))","v":"2038-12-27"}]
[null,"Boxing Day",2038,{"$f":"IF(AND(WEEKDAY(DATE(C183,12,26),2)>1,WEEKDAY(DATE(C183,12,26),2)<6),DATE(C183,12,26),IF(WEEKDAY(DATE(C183,12,26),2)>5,DATE(C183,12,26)+2,DATE(C183,12,26)+1))","v":"2038-12-28"}]
[null,"New Year's Day",{"$f":"C183+1","v":2039},{"$f":"IF(WEEKDAY(DATE(C184,1,1),2)>5,DATE(C184,1,1)+8-WEEKDAY(DATE(C184,1,1),2),DATE(C184,1,1))","v":"2039-01-03"}]
[null,"St Patricks Day",{"$f":"C184","v":2039},{"$f":"IF(WEEKDAY(DATE(C185,3,17),2)>5,DATE(C185,3,17)+8-WEEKDAY(DATE(C185,3,17),2),DATE(C185,3,17))","v":"2039-03-17"}]
[null,"Good Friday",2039,{"$f":"(DOLLAR((\"4/\"&C186)/7+MOD(19*MOD(C186,19)-7,30)*14%,)*7-6)-2","v":"2039-04-08"}]
[null,"Easter Monday",2039,{"$f":"(DOLLAR((\"4/\"&C187)/7+MOD(19*MOD(C187,19)-7,30)*14%,)*7-6)+1","v":"2039-04-11"}]
[null,"Mayday",2039,{"$f":"IF(WEEKDAY(DATE(C188,5,1),2)=1,DATE(C188,5,1),DATE(C188,5,1)+8-WEEKDAY(DATE(C188,5,1),2))","v":"2039-05-02"}]
[null,"Spring Bank Holiday",2039,{"$f":"IF(WEEKDAY(DATE(C189,5,31),2)=1,DATE(C189,5,31),DATE(C189,5,31)-(WEEKDAY(DATE(C189,5,31),2)-1))","v":"2039-05-30"}]
[null,"Battle of Boyne",2039,{"$f":"IF(WEEKDAY(DATE(C190,7,12),2)>5,DATE(C190,7,12)+8-WEEKDAY(DATE(C190,7,12),2),DATE(C190,7,12))","v":"2039-07-12"}]
[null,"Summer Bank Holiday",2039,{"$f":"IF(WEEKDAY(DATE(C191,8,31),2)=1,DATE(C191,8,31),DATE(C191,8,31)-(WEEKDAY(DATE(C191,8,31),2)-1))","v":"2039-08-29"}]
[null,"Christmas Day",2039,{"$f":"IF(WEEKDAY(DATE(C192,12,25),2)>5,DATE(C192,12,25)+8-WEEKDAY(DATE(C192,12,25),2),DATE(C192,12,25))","v":"2039-12-26"}]
[null,"Boxing Day",2039,{"$f":"IF(AND(WEEKDAY(DATE(C193,12,26),2)>1,WEEKDAY(DATE(C193,12,26),2)<6),DATE(C193,12,26),IF(WEEKDAY(DATE(C193,12,26),2)>5,DATE(C193,12,26)+2,DATE(C193,12,26)+1))","v":"2039-12-27"}]
[null,"New Year's Day",{"$f":"C193+1","v":2040},{"$f":"IF(WEEKDAY(DATE(C194,1,1),2)>5,DATE(C194,1,1)+8-WEEKDAY(DATE(C194,1,1),2),DATE(C194,1,1))","v":"2040-01-02"}]
[null,"St Patricks Day",{"$f":"C194","v":2040},{"$f":"IF(WEEKDAY(DATE(C195,3,17),2)>5,DATE(C195,3,17)+8-WEEKDAY(DATE(C195,3,17),2),DATE(C195,3,17))","v":"2040-03-19"}]
[null,"Good Friday",2040,{"$f":"(DOLLAR((\"4/\"&C196)/7+MOD(19*MOD(C196,19)-7,30)*14%,)*7-6)-2","v":"2040-03-30"}]
[null,"Easter Monday",2040,{"$f":"(DOLLAR((\"4/\"&C197)/7+MOD(19*MOD(C197,19)-7,30)*14%,)*7-6)+1","v":"2040-04-02"}]
[null,"Mayday",2040,{"$f":"IF(WEEKDAY(DATE(C198,5,1),2)=1,DATE(C198,5,1),DATE(C198,5,1)+8-WEEKDAY(DATE(C198,5,1),2))","v":"2040-05-07"}]
[null,"Spring Bank Holiday",2040,{"$f":"IF(WEEKDAY(DATE(C199,5,31),2)=1,DATE(C199,5,31),DATE(C199,5,31)-(WEEKDAY(DATE(C199,5,31),2)-1))","v":"2040-05-28"}]
[null,"Battle of Boyne",2040,{"$f":"IF(WEEKDAY(DATE(C200,7,12),2)>5,DATE(C200,7,12)+8-WEEKDAY(DATE(C200,7,12),2),DATE(C200,7,12))","v":"2040-07-12"}]
[null,"Summer Bank Holiday",2040,{"$f":"IF(WEEKDAY(DATE(C201,8,31),2)=1,DATE(C201,8,31),DATE(C201,8,31)-(WEEKDAY(DATE(C201,8,31),2)-1))","v":"2040-08-27"}]
[null,"Christmas Day",2040,{"$f":"IF(WEEKDAY(DATE(C202,12,25),2)>5,DATE(C202,12,25)+8-WEEKDAY(DATE(C202,12,25),2),DATE(C202,12,25))","v":"2040-12-25"}]
[null,"Boxing Day",2040,{"$f":"IF(AND(WEEKDAY(DATE(C203,12,26),2)>1,WEEKDAY(DATE(C203,12,26),2)<6),DATE(C203,12,26),IF(WEEKDAY(DATE(C203,12,26),2)>5,DATE(C203,12,26)+2,DATE(C203,12,26)+1))","v":"2040-12-26"}]
[null,"New Year's Day",{"$f":"C203+1","v":2041},{"$f":"IF(WEEKDAY(DATE(C204,1,1),2)>5,DATE(C204,1,1)+8-WEEKDAY(DATE(C204,1,1),2),DATE(C204,1,1))","v":"2041-01-01"}]
[null,"St Patricks Day",{"$f":"C204","v":2041},{"$f":"IF(WEEKDAY(DATE(C205,3,17),2)>5,DATE(C205,3,17)+8-WEEKDAY(DATE(C205,3,17),2),DATE(C205,3,17))","v":"2041-03-18"}]
[null,"Good Friday",2041,{"$f":"(DOLLAR((\"4/\"&C206)/7+MOD(19*MOD(C206,19)-7,30)*14%,)*7-6)-2","v":"2041-04-19"}]
[null,"Easter Monday",2041,{"$f":"(DOLLAR((\"4/\"&C207)/7+MOD(19*MOD(C207,19)-7,30)*14%,)*7-6)+1","v":"2041-04-22"}]
[null,"Mayday",2041,{"$f":"IF(WEEKDAY(DATE(C208,5,1),2)=1,DATE(C208,5,1),DATE(C208,5,1)+8-WEEKDAY(DATE(C208,5,1),2))","v":"2041-05-06"}]
[null,"Spring Bank Holiday",2041,{"$f":"IF(WEEKDAY(DATE(C209,5,31),2)=1,DATE(C209,5,31),DATE(C209,5,31)-(WEEKDAY(DATE(C209,5,31),2)-1))","v":"2041-05-27"}]
[null,"Battle of Boyne",2041,{"$f":"IF(WEEKDAY(DATE(C210,7,12),2)>5,DATE(C210,7,12)+8-WEEKDAY(DATE(C210,7,12),2),DATE(C210,7,12))","v":"2041-07-12"}]
[null,"Summer Bank Holiday",2041,{"$f":"IF(WEEKDAY(DATE(C211,8,31),2)=1,DATE(C211,8,31),DATE(C211,8,31)-(WEEKDAY(DATE(C211,8,31),2)-1))","v":"2041-08-26"}]
[null,"Christmas Day",2041,{"$f":"IF(WEEKDAY(DATE(C212,12,25),2)>5,DATE(C212,12,25)+8-WEEKDAY(DATE(C212,12,25),2),DATE(C212,12,25))","v":"2041-12-25"}]
[null,"Boxing Day",2041,{"$f":"IF(AND(WEEKDAY(DATE(C213,12,26),2)>1,WEEKDAY(DATE(C213,12,26),2)<6),DATE(C213,12,26),IF(WEEKDAY(DATE(C213,12,26),2)>5,DATE(C213,12,26)+2,DATE(C213,12,26)+1))","v":"2041-12-26"}]
[null,"New Year's Day",{"$f":"C213+1","v":2042},{"$f":"IF(WEEKDAY(DATE(C214,1,1),2)>5,DATE(C214,1,1)+8-WEEKDAY(DATE(C214,1,1),2),DATE(C214,1,1))","v":"2042-01-01"}]
[null,"St Patricks Day",{"$f":"C214","v":2042},{"$f":"IF(WEEKDAY(DATE(C215,3,17),2)>5,DATE(C215,3,17)+8-WEEKDAY(DATE(C215,3,17),2),DATE(C215,3,17))","v":"2042-03-17"}]
[null,"Good Friday",2042,{"$f":"(DOLLAR((\"4/\"&C216)/7+MOD(19*MOD(C216,19)-7,30)*14%,)*7-6)-2","v":"2042-04-04"}]
[null,"Easter Monday",2042,{"$f":"(DOLLAR((\"4/\"&C217)/7+MOD(19*MOD(C217,19)-7,30)*14%,)*7-6)+1","v":"2042-04-07"}]
[null,"Mayday",2042,{"$f":"IF(WEEKDAY(DATE(C218,5,1),2)=1,DATE(C218,5,1),DATE(C218,5,1)+8-WEEKDAY(DATE(C218,5,1),2))","v":"2042-05-05"}]
[null,"Spring Bank Holiday",2042,{"$f":"IF(WEEKDAY(DATE(C219,5,31),2)=1,DATE(C219,5,31),DATE(C219,5,31)-(WEEKDAY(DATE(C219,5,31),2)-1))","v":"2042-05-26"}]
[null,"Battle of Boyne",2042,{"$f":"IF(WEEKDAY(DATE(C220,7,12),2)>5,DATE(C220,7,12)+8-WEEKDAY(DATE(C220,7,12),2),DATE(C220,7,12))","v":"2042-07-14"}]
[null,"Summer Bank Holiday",2042,{"$f":"IF(WEEKDAY(DATE(C221,8,31),2)=1,DATE(C221,8,31),DATE(C221,8,31)-(WEEKDAY(DATE(C221,8,31),2)-1))","v":"2042-08-25"}]
[null,"Christmas Day",2042,{"$f":"IF(WEEKDAY(DATE(C222,12,25),2)>5,DATE(C222,12,25)+8-WEEKDAY(DATE(C222,12,25),2),DATE(C222,12,25))","v":"2042-12-25"}]
[null,"Boxing Day",2042,{"$f":"IF(AND(WEEKDAY(DATE(C223,12,26),2)>1,WEEKDAY(DATE(C223,12,26),2)<6),DATE(C223,12,26),IF(WEEKDAY(DATE(C223,12,26),2)>5,DATE(C223,12,26)+2,DATE(C223,12,26)+1))","v":"2042-12-26"}]
[null,"New Year's Day",{"$f":"C223+1","v":2043},{"$f":"IF(WEEKDAY(DATE(C224,1,1),2)>5,DATE(C224,1,1)+8-WEEKDAY(DATE(C224,1,1),2),DATE(C224,1,1))","v":"2043-01-01"}]
[null,"St Patricks Day",{"$f":"C224","v":2043},{"$f":"IF(WEEKDAY(DATE(C225,3,17),2)>5,DATE(C225,3,17)+8-WEEKDAY(DATE(C225,3,17),2),DATE(C225,3,17))","v":"2043-03-17"}]
[null,"Good Friday",2043,{"$f":"(DOLLAR((\"4/\"&C226)/7+MOD(19*MOD(C226,19)-7,30)*14%,)*7-6)-2","v":"2043-03-27"}]
[null,"Easter Monday",2043,{"$f":"(DOLLAR((\"4/\"&C227)/7+MOD(19*MOD(C227,19)-7,30)*14%,)*7-6)+1","v":"2043-03-30"}]
[null,"Mayday",2043,{"$f":"IF(WEEKDAY(DATE(C228,5,1),2)=1,DATE(C228,5,1),DATE(C228,5,1)+8-WEEKDAY(DATE(C228,5,1),2))","v":"2043-05-04"}]
[null,"Spring Bank Holiday",2043,{"$f":"IF(WEEKDAY(DATE(C229,5,31),2)=1,DATE(C229,5,31),DATE(C229,5,31)-(WEEKDAY(DATE(C229,5,31),2)-1))","v":"2043-05-25"}]
[null,"Battle of Boyne",2043,{"$f":"IF(WEEKDAY(DATE(C230,7,12),2)>5,DATE(C230,7,12)+8-WEEKDAY(DATE(C230,7,12),2),DATE(C230,7,12))","v":"2043-07-13"}]
[null,"Summer Bank Holiday",2043,{"$f":"IF(WEEKDAY(DATE(C231,8,31),2)=1,DATE(C231,8,31),DATE(C231,8,31)-(WEEKDAY(DATE(C231,8,31),2)-1))","v":"2043-08-31"}]
[null,"Christmas Day",2043,{"$f":"IF(WEEKDAY(DATE(C232,12,25),2)>5,DATE(C232,12,25)+8-WEEKDAY(DATE(C232,12,25),2),DATE(C232,12,25))","v":"2043-12-25"}]
[null,"Boxing Day",2043,{"$f":"IF(AND(WEEKDAY(DATE(C233,12,26),2)>1,WEEKDAY(DATE(C233,12,26),2)<6),DATE(C233,12,26),IF(WEEKDAY(DATE(C233,12,26),2)>5,DATE(C233,12,26)+2,DATE(C233,12,26)+1))","v":"2043-12-28"}]
[null,"New Year's Day",{"$f":"C233+1","v":2044},{"$f":"IF(WEEKDAY(DATE(C234,1,1),2)>5,DATE(C234,1,1)+8-WEEKDAY(DATE(C234,1,1),2),DATE(C234,1,1))","v":"2044-01-01"}]
[null,"St Patricks Day",{"$f":"C234","v":2044},{"$f":"IF(WEEKDAY(DATE(C235,3,17),2)>5,DATE(C235,3,17)+8-WEEKDAY(DATE(C235,3,17),2),DATE(C235,3,17))","v":"2044-03-17"}]
[null,"Good Friday",2044,{"$f":"(DOLLAR((\"4/\"&C236)/7+MOD(19*MOD(C236,19)-7,30)*14%,)*7-6)-2","v":"2044-04-15"}]
[null,"Easter Monday",2044,{"$f":"(DOLLAR((\"4/\"&C237)/7+MOD(19*MOD(C237,19)-7,30)*14%,)*7-6)+1","v":"2044-04-18"}]
[null,"Mayday",2044,{"$f":"IF(WEEKDAY(DATE(C238,5,1),2)=1,DATE(C238,5,1),DATE(C238,5,1)+8-WEEKDAY(DATE(C238,5,1),2))","v":"2044-05-02"}]
[null,"Spring Bank Holiday",2044,{"$f":"IF(WEEKDAY(DATE(C239,5,31),2)=1,DATE(C239,5,31),DATE(C239,5,31)-(WEEKDAY(DATE(C239,5,31),2)-1))","v":"2044-05-30"}]
[null,"Battle of Boyne",2044,{"$f":"IF(WEEKDAY(DATE(C240,7,12),2)>5,DATE(C240,7,12)+8-WEEKDAY(DATE(C240,7,12),2),DATE(C240,7,12))","v":"2044-07-12"}]
[null,"Summer Bank Holiday",2044,{"$f":"IF(WEEKDAY(DATE(C241,8,31),2)=1,DATE(C241,8,31),DATE(C241,8,31)-(WEEKDAY(DATE(C241,8,31),2)-1))","v":"2044-08-29"}]
[null,"Christmas Day",2044,{"$f":"IF(WEEKDAY(DATE(C242,12,25),2)>5,DATE(C242,12,25)+8-WEEKDAY(DATE(C242,12,25),2),DATE(C242,12,25))","v":"2044-12-26"}]
[null,"Boxing Day",2044,{"$f":"IF(AND(WEEKDAY(DATE(C243,12,26),2)>1,WEEKDAY(DATE(C243,12,26),2)<6),DATE(C243,12,26),IF(WEEKDAY(DATE(C243,12,26),2)>5,DATE(C243,12,26)+2,DATE(C243,12,26)+1))","v":"2044-12-27"}]
[null,"New Year's Day",{"$f":"C243+1","v":2045},{"$f":"IF(WEEKDAY(DATE(C244,1,1),2)>5,DATE(C244,1,1)+8-WEEKDAY(DATE(C244,1,1),2),DATE(C244,1,1))","v":"2045-01-02"}]
[null,"St Patricks Day",{"$f":"C244","v":2045},{"$f":"IF(WEEKDAY(DATE(C245,3,17),2)>5,DATE(C245,3,17)+8-WEEKDAY(DATE(C245,3,17),2),DATE(C245,3,17))","v":"2045-03-17"}]
[null,"Good Friday",2045,{"$f":"(DOLLAR((\"4/\"&C246)/7+MOD(19*MOD(C246,19)-7,30)*14%,)*7-6)-2","v":"2045-04-07"}]
[null,"Easter Monday",2045,{"$f":"(DOLLAR((\"4/\"&C247)/7+MOD(19*MOD(C247,19)-7,30)*14%,)*7-6)+1","v":"2045-04-10"}]
[null,"Mayday",2045,{"$f":"IF(WEEKDAY(DATE(C248,5,1),2)=1,DATE(C248,5,1),DATE(C248,5,1)+8-WEEKDAY(DATE(C248,5,1),2))","v":"2045-05-01"}]
[null,"Spring Bank Holiday",2045,{"$f":"IF(WEEKDAY(DATE(C249,5,31),2)=1,DATE(C249,5,31),DATE(C249,5,31)-(WEEKDAY(DATE(C249,5,31),2)-1))","v":"2045-05-29"}]
[null,"Battle of Boyne",2045,{"$f":"IF(WEEKDAY(DATE(C250,7,12),2)>5,DATE(C250,7,12)+8-WEEKDAY(DATE(C250,7,12),2),DATE(C250,7,12))","v":"2045-07-12"}]
[null,"Summer Bank Holiday",2045,{"$f":"IF(WEEKDAY(DATE(C251,8,31),2)=1,DATE(C251,8,31),DATE(C251,8,31)-(WEEKDAY(DATE(C251,8,31),2)-1))","v":"2045-08-28"}]
[null,"Christmas Day",2045,{"$f":"IF(WEEKDAY(DATE(C252,12,25),2)>5,DATE(C252,12,25)+8-WEEKDAY(DATE(C252,12,25),2),DATE(C252,12,25))","v":"2045-12-25"}]
[null,"Boxing Day",2045,{"$f":"IF(AND(WEEKDAY(DATE(C253,12,26),2)>1,WEEKDAY(DATE(C253,12,26),2)<6),DATE(C253,12,26),IF(WEEKDAY(DATE(C253,12,26),2)>5,DATE(C253,12,26)+2,DATE(C253,12,26)+1))","v":"2045-12-26"}]
[null,"New Year's Day",{"$f":"C253+1","v":2046},{"$f":"IF(WEEKDAY(DATE(C254,1,1),2)>5,DATE(C254,1,1)+8-WEEKDAY(DATE(C254,1,1),2),DATE(C254,1,1))","v":"2046-01-01"}]
[null,"St Patricks Day",{"$f":"C254","v":2046},{"$f":"IF(WEEKDAY(DATE(C255,3,17),2)>5,DATE(C255,3,17)+8-WEEKDAY(DATE(C255,3,17),2),DATE(C255,3,17))","v":"2046-03-19"}]
[null,"Good Friday",2046,{"$f":"(DOLLAR((\"4/\"&C256)/7+MOD(19*MOD(C256,19)-7,30)*14%,)*7-6)-2","v":"2046-03-23"}]
[null,"Easter Monday",2046,{"$f":"(DOLLAR((\"4/\"&C257)/7+MOD(19*MOD(C257,19)-7,30)*14%,)*7-6)+1","v":"2046-03-26"}]
[null,"Mayday",2046,{"$f":"IF(WEEKDAY(DATE(C258,5,1),2)=1,DATE(C258,5,1),DATE(C258,5,1)+8-WEEKDAY(DATE(C258,5,1),2))","v":"2046-05-07"}]
[null,"Spring Bank Holiday",2046,{"$f":"IF(WEEKDAY(DATE(C259,5,31),2)=1,DATE(C259,5,31),DATE(C259,5,31)-(WEEKDAY(DATE(C259,5,31),2)-1))","v":"2046-05-28"}]
[null,"Battle of Boyne",2046,{"$f":"IF(WEEKDAY(DATE(C260,7,12),2)>5,DATE(C260,7,12)+8-WEEKDAY(DATE(C260,7,12),2),DATE(C260,7,12))","v":"2046-07-12"}]
[null,"Summer Bank Holiday",2046,{"$f":"IF(WEEKDAY(DATE(C261,8,31),2)=1,DATE(C261,8,31),DATE(C261,8,31)-(WEEKDAY(DATE(C261,8,31),2)-1))","v":"2046-08-27"}]
[null,"Christmas Day",2046,{"$f":"IF(WEEKDAY(DATE(C262,12,25),2)>5,DATE(C262,12,25)+8-WEEKDAY(DATE(C262,12,25),2),DATE(C262,12,25))","v":"2046-12-25"}]
[null,"Boxing Day",2046,{"$f":"IF(AND(WEEKDAY(DATE(C263,12,26),2)>1,WEEKDAY(DATE(C263,12,26),2)<6),DATE(C263,12,26),IF(WEEKDAY(DATE(C263,12,26),2)>5,DATE(C263,12,26)+2,DATE(C263,12,26)+1))","v":"2046-12-26"}]
[null,"New Year's Day",{"$f":"C263+1","v":2047},{"$f":"IF(WEEKDAY(DATE(C264,1,1),2)>5,DATE(C264,1,1)+8-WEEKDAY(DATE(C264,1,1),2),DATE(C264,1,1))","v":"2047-01-01"}]
[null,"St Patricks Day",{"$f":"C264","v":2047},{"$f":"IF(WEEKDAY(DATE(C265,3,17),2)>5,DATE(C265,3,17)+8-WEEKDAY(DATE(C265,3,17),2),DATE(C265,3,17))","v":"2047-03-18"}]
[null,"Good Friday",2047,{"$f":"(DOLLAR((\"4/\"&C266)/7+MOD(19*MOD(C266,19)-7,30)*14%,)*7-6)-2","v":"2047-04-12"}]
[null,"Easter Monday",2047,{"$f":"(DOLLAR((\"4/\"&C267)/7+MOD(19*MOD(C267,19)-7,30)*14%,)*7-6)+1","v":"2047-04-15"}]
[null,"Mayday",2047,{"$f":"IF(WEEKDAY(DATE(C268,5,1),2)=1,DATE(C268,5,1),DATE(C268,5,1)+8-WEEKDAY(DATE(C268,5,1),2))","v":"2047-05-06"}]
[null,"Spring Bank Holiday",2047,{"$f":"IF(WEEKDAY(DATE(C269,5,31),2)=1,DATE(C269,5,31),DATE(C269,5,31)-(WEEKDAY(DATE(C269,5,31),2)-1))","v":"2047-05-27"}]
[null,"Battle of Boyne",2047,{"$f":"IF(WEEKDAY(DATE(C270,7,12),2)>5,DATE(C270,7,12)+8-WEEKDAY(DATE(C270,7,12),2),DATE(C270,7,12))","v":"2047-07-12"}]
[null,"Summer Bank Holiday",2047,{"$f":"IF(WEEKDAY(DATE(C271,8,31),2)=1,DATE(C271,8,31),DATE(C271,8,31)-(WEEKDAY(DATE(C271,8,31),2)-1))","v":"2047-08-26"}]
[null,"Christmas Day",2047,{"$f":"IF(WEEKDAY(DATE(C272,12,25),2)>5,DATE(C272,12,25)+8-WEEKDAY(DATE(C272,12,25),2),DATE(C272,12,25))","v":"2047-12-25"}]
[null,"Boxing Day",2047,{"$f":"IF(AND(WEEKDAY(DATE(C273,12,26),2)>1,WEEKDAY(DATE(C273,12,26),2)<6),DATE(C273,12,26),IF(WEEKDAY(DATE(C273,12,26),2)>5,DATE(C273,12,26)+2,DATE(C273,12,26)+1))","v":"2047-12-26"}]
[null,"New Year's Day",{"$f":"C273+1","v":2048},{"$f":"IF(WEEKDAY(DATE(C274,1,1),2)>5,DATE(C274,1,1)+8-WEEKDAY(DATE(C274,1,1),2),DATE(C274,1,1))","v":"2048-01-01"}]
[null,"St Patricks Day",{"$f":"C274","v":2048},{"$f":"IF(WEEKDAY(DATE(C275,3,17),2)>5,DATE(C275,3,17)+8-WEEKDAY(DATE(C275,3,17),2),DATE(C275,3,17))","v":"2048-03-17"}]
[null,"Good Friday",2048,{"$f":"(DOLLAR((\"4/\"&C276)/7+MOD(19*MOD(C276,19)-7,30)*14%,)*7-6)-2","v":"2048-04-03"}]
[null,"Easter Monday",2048,{"$f":"(DOLLAR((\"4/\"&C277)/7+MOD(19*MOD(C277,19)-7,30)*14%,)*7-6)+1","v":"2048-04-06"}]
[null,"Mayday",2048,{"$f":"IF(WEEKDAY(DATE(C278,5,1),2)=1,DATE(C278,5,1),DATE(C278,5,1)+8-WEEKDAY(DATE(C278,5,1),2))","v":"2048-05-04"}]
[null,"Spring Bank Holiday",2048,{"$f":"IF(WEEKDAY(DATE(C279,5,31),2)=1,DATE(C279,5,31),DATE(C279,5,31)-(WEEKDAY(DATE(C279,5,31),2)-1))","v":"2048-05-25"}]
[null,"Battle of Boyne",2048,{"$f":"IF(WEEKDAY(DATE(C280,7,12),2)>5,DATE(C280,7,12)+8-WEEKDAY(DATE(C280,7,12),2),DATE(C280,7,12))","v":"2048-07-13"}]
[null,"Summer Bank Holiday",2048,{"$f":"IF(WEEKDAY(DATE(C281,8,31),2)=1,DATE(C281,8,31),DATE(C281,8,31)-(WEEKDAY(DATE(C281,8,31),2)-1))","v":"2048-08-31"}]
[null,"Christmas Day",2048,{"$f":"IF(WEEKDAY(DATE(C282,12,25),2)>5,DATE(C282,12,25)+8-WEEKDAY(DATE(C282,12,25),2),DATE(C282,12,25))","v":"2048-12-25"}]
[null,"Boxing Day",2048,{"$f":"IF(AND(WEEKDAY(DATE(C283,12,26),2)>1,WEEKDAY(DATE(C283,12,26),2)<6),DATE(C283,12,26),IF(WEEKDAY(DATE(C283,12,26),2)>5,DATE(C283,12,26)+2,DATE(C283,12,26)+1))","v":"2048-12-28"}]
[null,"New Year's Day",{"$f":"C283+1","v":2049},{"$f":"IF(WEEKDAY(DATE(C284,1,1),2)>5,DATE(C284,1,1)+8-WEEKDAY(DATE(C284,1,1),2),DATE(C284,1,1))","v":"2049-01-01"}]
[null,"St Patricks Day",{"$f":"C284","v":2049},{"$f":"IF(WEEKDAY(DATE(C285,3,17),2)>5,DATE(C285,3,17)+8-WEEKDAY(DATE(C285,3,17),2),DATE(C285,3,17))","v":"2049-03-17"}]
[null,"Good Friday",2049,{"$f":"(DOLLAR((\"4/\"&C286)/7+MOD(19*MOD(C286,19)-7,30)*14%,)*7-6)-2","v":"2049-04-16"}]
[null,"Easter Monday",2049,{"$f":"(DOLLAR((\"4/\"&C287)/7+MOD(19*MOD(C287,19)-7,30)*14%,)*7-6)+1","v":"2049-04-19"}]
[null,"Mayday",2049,{"$f":"IF(WEEKDAY(DATE(C288,5,1),2)=1,DATE(C288,5,1),DATE(C288,5,1)+8-WEEKDAY(DATE(C288,5,1),2))","v":"2049-05-03"}]
[null,"Spring Bank Holiday",2049,{"$f":"IF(WEEKDAY(DATE(C289,5,31),2)=1,DATE(C289,5,31),DATE(C289,5,31)-(WEEKDAY(DATE(C289,5,31),2)-1))","v":"2049-05-31"}]
[null,"Battle of Boyne",2049,{"$f":"IF(WEEKDAY(DATE(C290,7,12),2)>5,DATE(C290,7,12)+8-WEEKDAY(DATE(C290,7,12),2),DATE(C290,7,12))","v":"2049-07-12"}]
[null,"Summer Bank Holiday",2049,{"$f":"IF(WEEKDAY(DATE(C291,8,31),2)=1,DATE(C291,8,31),DATE(C291,8,31)-(WEEKDAY(DATE(C291,8,31),2)-1))","v":"2049-08-30"}]
[null,"Christmas Day",2049,{"$f":"IF(WEEKDAY(DATE(C292,12,25),2)>5,DATE(C292,12,25)+8-WEEKDAY(DATE(C292,12,25),2),DATE(C292,12,25))","v":"2049-12-27"}]
[null,"Boxing Day",2049,{"$f":"IF(AND(WEEKDAY(DATE(C293,12,26),2)>1,WEEKDAY(DATE(C293,12,26),2)<6),DATE(C293,12,26),IF(WEEKDAY(DATE(C293,12,26),2)>5,DATE(C293,12,26)+2,DATE(C293,12,26)+1))","v":"2049-12-28"}]
[null,"New Year's Day",{"$f":"C293+1","v":2050},{"$f":"IF(WEEKDAY(DATE(C294,1,1),2)>5,DATE(C294,1,1)+8-WEEKDAY(DATE(C294,1,1),2),DATE(C294,1,1))","v":"2050-01-03"}]
[null,"St Patricks Day",{"$f":"C294","v":2050},{"$f":"IF(WEEKDAY(DATE(C295,3,17),2)>5,DATE(C295,3,17)+8-WEEKDAY(DATE(C295,3,17),2),DATE(C295,3,17))","v":"2050-03-17"}]
[null,"Good Friday",2050,{"$f":"(DOLLAR((\"4/\"&C296)/7+MOD(19*MOD(C296,19)-7,30)*14%,)*7-6)-2","v":"2050-04-08"}]
[null,"Easter Monday",2050,{"$f":"(DOLLAR((\"4/\"&C297)/7+MOD(19*MOD(C297,19)-7,30)*14%,)*7-6)+1","v":"2050-04-11"}]
[null,"Mayday",2050,{"$f":"IF(WEEKDAY(DATE(C298,5,1),2)=1,DATE(C298,5,1),DATE(C298,5,1)+8-WEEKDAY(DATE(C298,5,1),2))","v":"2050-05-02"}]
[null,"Spring Bank Holiday",2050,{"$f":"IF(WEEKDAY(DATE(C299,5,31),2)=1,DATE(C299,5,31),DATE(C299,5,31)-(WEEKDAY(DATE(C299,5,31),2)-1))","v":"2050-05-30"}]
[null,"Battle of Boyne",2050,{"$f":"IF(WEEKDAY(DATE(C300,7,12),2)>5,DATE(C300,7,12)+8-WEEKDAY(DATE(C300,7,12),2),DATE(C300,7,12))","v":"2050-07-12"}]
[null,"Summer Bank Holiday",2050,{"$f":"IF(WEEKDAY(DATE(C301,8,31),2)=1,DATE(C301,8,31),DATE(C301,8,31)-(WEEKDAY(DATE(C301,8,31),2)-1))","v":"2050-08-29"}]
[null,"Christmas Day",2050,{"$f":"IF(WEEKDAY(DATE(C302,12,25),2)>5,DATE(C302,12,25)+8-WEEKDAY(DATE(C302,12,25),2),DATE(C302,12,25))","v":"2050-12-26"}]
[null,"Boxing Day",2050,{"$f":"IF(AND(WEEKDAY(DATE(C303,12,26),2)>1,WEEKDAY(DATE(C303,12,26),2)<6),DATE(C303,12,26),IF(WEEKDAY(DATE(C303,12,26),2)>5,DATE(C303,12,26)+2,DATE(C303,12,26)+1))","v":"2050-12-27"}]
[null,"New Year's Day",{"$f":"C303+1","v":2051},{"$f":"IF(WEEKDAY(DATE(C304,1,1),2)>5,DATE(C304,1,1)+8-WEEKDAY(DATE(C304,1,1),2),DATE(C304,1,1))","v":"2051-01-02"}]
[null,"St Patricks Day",{"$f":"C304","v":2051},{"$f":"IF(WEEKDAY(DATE(C305,3,17),2)>5,DATE(C305,3,17)+8-WEEKDAY(DATE(C305,3,17),2),DATE(C305,3,17))","v":"2051-03-17"}]
[null,"Good Friday",2051,{"$f":"(DOLLAR((\"4/\"&C306)/7+MOD(19*MOD(C306,19)-7,30)*14%,)*7-6)-2","v":"2051-03-31"}]
[null,"Easter Monday",2051,{"$f":"(DOLLAR((\"4/\"&C307)/7+MOD(19*MOD(C307,19)-7,30)*14%,)*7-6)+1","v":"2051-04-03"}]
[null,"Mayday",2051,{"$f":"IF(WEEKDAY(DATE(C308,5,1),2)=1,DATE(C308,5,1),DATE(C308,5,1)+8-WEEKDAY(DATE(C308,5,1),2))","v":"2051-05-01"}]
[null,"Spring Bank Holiday",2051,{"$f":"IF(WEEKDAY(DATE(C309,5,31),2)=1,DATE(C309,5,31),DATE(C309,5,31)-(WEEKDAY(DATE(C309,5,31),2)-1))","v":"2051-05-29"}]
[null,"Battle of Boyne",2051,{"$f":"IF(WEEKDAY(DATE(C310,7,12),2)>5,DATE(C310,7,12)+8-WEEKDAY(DATE(C310,7,12),2),DATE(C310,7,12))","v":"2051-07-12"}]
[null,"Summer Bank Holiday",2051,{"$f":"IF(WEEKDAY(DATE(C311,8,31),2)=1,DATE(C311,8,31),DATE(C311,8,31)-(WEEKDAY(DATE(C311,8,31),2)-1))","v":"2051-08-28"}]
[null,"Christmas Day",2051,{"$f":"IF(WEEKDAY(DATE(C312,12,25),2)>5,DATE(C312,12,25)+8-WEEKDAY(DATE(C312,12,25),2),DATE(C312,12,25))","v":"2051-12-25"}]
[null,"Boxing Day",2051,{"$f":"IF(AND(WEEKDAY(DATE(C313,12,26),2)>1,WEEKDAY(DATE(C313,12,26),2)<6),DATE(C313,12,26),IF(WEEKDAY(DATE(C313,12,26),2)>5,DATE(C313,12,26)+2,DATE(C313,12,26)+1))","v":"2051-12-26"}]
[null,"New Year's Day",{"$f":"C313+1","v":2052},{"$f":"IF(WEEKDAY(DATE(C314,1,1),2)>5,DATE(C314,1,1)+8-WEEKDAY(DATE(C314,1,1),2),DATE(C314,1,1))","v":"2052-01-01"}]
[null,"St Patricks Day",{"$f":"C314","v":2052},{"$f":"IF(WEEKDAY(DATE(C315,3,17),2)>5,DATE(C315,3,17)+8-WEEKDAY(DATE(C315,3,17),2),DATE(C315,3,17))","v":"2052-03-18"}]
[null,"Good Friday",2052,{"$f":"(DOLLAR((\"4/\"&C316)/7+MOD(19*MOD(C316,19)-7,30)*14%,)*7-6)-2","v":"2052-04-19"}]
[null,"Easter Monday",2052,{"$f":"(DOLLAR((\"4/\"&C317)/7+MOD(19*MOD(C317,19)-7,30)*14%,)*7-6)+1","v":"2052-04-22"}]
[null,"Mayday",2052,{"$f":"IF(WEEKDAY(DATE(C318,5,1),2)=1,DATE(C318,5,1),DATE(C318,5,1)+8-WEEKDAY(DATE(C318,5,1),2))","v":"2052-05-06"}]
[null,"Spring Bank Holiday",2052,{"$f":"IF(WEEKDAY(DATE(C319,5,31),2)=1,DATE(C319,5,31),DATE(C319,5,31)-(WEEKDAY(DATE(C319,5,31),2)-1))","v":"2052-05-27"}]
[null,"Battle of Boyne",2052,{"$f":"IF(WEEKDAY(DATE(C320,7,12),2)>5,DATE(C320,7,12)+8-WEEKDAY(DATE(C320,7,12),2),DATE(C320,7,12))","v":"2052-07-12"}]
[null,"Summer Bank Holiday",2052,{"$f":"IF(WEEKDAY(DATE(C321,8,31),2)=1,DATE(C321,8,31),DATE(C321,8,31)-(WEEKDAY(DATE(C321,8,31),2)-1))","v":"2052-08-26"}]
[null,"Christmas Day",2052,{"$f":"IF(WEEKDAY(DATE(C322,12,25),2)>5,DATE(C322,12,25)+8-WEEKDAY(DATE(C322,12,25),2),DATE(C322,12,25))","v":"2052-12-25"}]
[null,"Boxing Day",2052,{"$f":"IF(AND(WEEKDAY(DATE(C323,12,26),2)>1,WEEKDAY(DATE(C323,12,26),2)<6),DATE(C323,12,26),IF(WEEKDAY(DATE(C323,12,26),2)>5,DATE(C323,12,26)+2,DATE(C323,12,26)+1))","v":"2052-12-26"}]
[null,"New Year's Day",{"$f":"C323+1","v":2053},{"$f":"IF(WEEKDAY(DATE(C324,1,1),2)>5,DATE(C324,1,1)+8-WEEKDAY(DATE(C324,1,1),2),DATE(C324,1,1))","v":"2053-01-01"}]
[null,"St Patricks Day",{"$f":"C324","v":2053},{"$f":"IF(WEEKDAY(DATE(C325,3,17),2)>5,DATE(C325,3,17)+8-WEEKDAY(DATE(C325,3,17),2),DATE(C325,3,17))","v":"2053-03-17"}]
[null,"Good Friday",2053,{"$f":"(DOLLAR((\"4/\"&C326)/7+MOD(19*MOD(C326,19)-7,30)*14%,)*7-6)-2","v":"2053-04-04"}]
[null,"Easter Monday",2053,{"$f":"(DOLLAR((\"4/\"&C327)/7+MOD(19*MOD(C327,19)-7,30)*14%,)*7-6)+1","v":"2053-04-07"}]
[null,"Mayday",2053,{"$f":"IF(WEEKDAY(DATE(C328,5,1),2)=1,DATE(C328,5,1),DATE(C328,5,1)+8-WEEKDAY(DATE(C328,5,1),2))","v":"2053-05-05"}]
[null,"Spring Bank Holiday",2053,{"$f":"IF(WEEKDAY(DATE(C329,5,31),2)=1,DATE(C329,5,31),DATE(C329,5,31)-(WEEKDAY(DATE(C329,5,31),2)-1))","v":"2053-05-26"}]
[null,"Battle of Boyne",2053,{"$f":"IF(WEEKDAY(DATE(C330,7,12),2)>5,DATE(C330,7,12)+8-WEEKDAY(DATE(C330,7,12),2),DATE(C330,7,12))","v":"2053-07-14"}]
[null,"Summer Bank Holiday",2053,{"$f":"IF(WEEKDAY(DATE(C331,8,31),2)=1,DATE(C331,8,31),DATE(C331,8,31)-(WEEKDAY(DATE(C331,8,31),2)-1))","v":"2053-08-25"}]
[null,"Christmas Day",2053,{"$f":"IF(WEEKDAY(DATE(C332,12,25),2)>5,DATE(C332,12,25)+8-WEEKDAY(DATE(C332,12,25),2),DATE(C332,12,25))","v":"2053-12-25"}]
[null,"Boxing Day",2053,{"$f":"IF(AND(WEEKDAY(DATE(C333,12,26),2)>1,WEEKDAY(DATE(C333,12,26),2)<6),DATE(C333,12,26),IF(WEEKDAY(DATE(C333,12,26),2)>5,DATE(C333,12,26)+2,DATE(C333,12,26)+1))","v":"2053-12-26"}]
[null,"New Year's Day",{"$f":"C333+1","v":2054},{"$f":"IF(WEEKDAY(DATE(C334,1,1),2)>5,DATE(C334,1,1)+8-WEEKDAY(DATE(C334,1,1),2),DATE(C334,1,1))","v":"2054-01-01"}]
[null,"St Patricks Day",{"$f":"C334","v":2054},{"$f":"IF(WEEKDAY(DATE(C335,3,17),2)>5,DATE(C335,3,17)+8-WEEKDAY(DATE(C335,3,17),2),DATE(C335,3,17))","v":"2054-03-17"}]
[null,"Good Friday",2054,{"$f":"(DOLLAR((\"4/\"&C336)/7+MOD(19*MOD(C336,19)-7,30)*14%,)*7-6)-2","v":"2054-03-27"}]
[null,"Easter Monday",2054,{"$f":"(DOLLAR((\"4/\"&C337)/7+MOD(19*MOD(C337,19)-7,30)*14%,)*7-6)+1","v":"2054-03-30"}]
[null,"Mayday",2054,{"$f":"IF(WEEKDAY(DATE(C338,5,1),2)=1,DATE(C338,5,1),DATE(C338,5,1)+8-WEEKDAY(DATE(C338,5,1),2))","v":"2054-05-04"}]
[null,"Spring Bank Holiday",2054,{"$f":"IF(WEEKDAY(DATE(C339,5,31),2)=1,DATE(C339,5,31),DATE(C339,5,31)-(WEEKDAY(DATE(C339,5,31),2)-1))","v":"2054-05-25"}]
[null,"Battle of Boyne",2054,{"$f":"IF(WEEKDAY(DATE(C340,7,12),2)>5,DATE(C340,7,12)+8-WEEKDAY(DATE(C340,7,12),2),DATE(C340,7,12))","v":"2054-07-13"}]
[null,"Summer Bank Holiday",2054,{"$f":"IF(WEEKDAY(DATE(C341,8,31),2)=1,DATE(C341,8,31),DATE(C341,8,31)-(WEEKDAY(DATE(C341,8,31),2)-1))","v":"2054-08-31"}]
[null,"Christmas Day",2054,{"$f":"IF(WEEKDAY(DATE(C342,12,25),2)>5,DATE(C342,12,25)+8-WEEKDAY(DATE(C342,12,25),2),DATE(C342,12,25))","v":"2054-12-25"}]
[null,"Boxing Day",2054,{"$f":"IF(AND(WEEKDAY(DATE(C343,12,26),2)>1,WEEKDAY(DATE(C343,12,26),2)<6),DATE(C343,12,26),IF(WEEKDAY(DATE(C343,12,26),2)>5,DATE(C343,12,26)+2,DATE(C343,12,26)+1))","v":"2054-12-28"}]
[null,"New Year's Day",{"$f":"C343+1","v":2055},{"$f":"IF(WEEKDAY(DATE(C344,1,1),2)>5,DATE(C344,1,1)+8-WEEKDAY(DATE(C344,1,1),2),DATE(C344,1,1))","v":"2055-01-01"}]
[null,"St Patricks Day",{"$f":"C344","v":2055},{"$f":"IF(WEEKDAY(DATE(C345,3,17),2)>5,DATE(C345,3,17)+8-WEEKDAY(DATE(C345,3,17),2),DATE(C345,3,17))","v":"2055-03-17"}]
[null,"Good Friday",2055,{"$f":"(DOLLAR((\"4/\"&C346)/7+MOD(19*MOD(C346,19)-7,30)*14%,)*7-6)-2","v":"2055-04-16"}]
[null,"Easter Monday",2055,{"$f":"(DOLLAR((\"4/\"&C347)/7+MOD(19*MOD(C347,19)-7,30)*14%,)*7-6)+1","v":"2055-04-19"}]
[null,"Mayday",2055,{"$f":"IF(WEEKDAY(DATE(C348,5,1),2)=1,DATE(C348,5,1),DATE(C348,5,1)+8-WEEKDAY(DATE(C348,5,1),2))","v":"2055-05-03"}]
[null,"Spring Bank Holiday",2055,{"$f":"IF(WEEKDAY(DATE(C349,5,31),2)=1,DATE(C349,5,31),DATE(C349,5,31)-(WEEKDAY(DATE(C349,5,31),2)-1))","v":"2055-05-31"}]
[null,"Battle of Boyne",2055,{"$f":"IF(WEEKDAY(DATE(C350,7,12),2)>5,DATE(C350,7,12)+8-WEEKDAY(DATE(C350,7,12),2),DATE(C350,7,12))","v":"2055-07-12"}]
[null,"Summer Bank Holiday",2055,{"$f":"IF(WEEKDAY(DATE(C351,8,31),2)=1,DATE(C351,8,31),DATE(C351,8,31)-(WEEKDAY(DATE(C351,8,31),2)-1))","v":"2055-08-30"}]
[null,"Christmas Day",2055,{"$f":"IF(WEEKDAY(DATE(C352,12,25),2)>5,DATE(C352,12,25)+8-WEEKDAY(DATE(C352,12,25),2),DATE(C352,12,25))","v":"2055-12-27"}]
[null,"Boxing Day",2055,{"$f":"IF(AND(WEEKDAY(DATE(C353,12,26),2)>1,WEEKDAY(DATE(C353,12,26),2)<6),DATE(C353,12,26),IF(WEEKDAY(DATE(C353,12,26),2)>5,DATE(C353,12,26)+2,DATE(C353,12,26)+1))","v":"2055-12-28"}]
[null,"New Year's Day",{"$f":"C353+1","v":2056},{"$f":"IF(WEEKDAY(DATE(C354,1,1),2)>5,DATE(C354,1,1)+8-WEEKDAY(DATE(C354,1,1),2),DATE(C354,1,1))","v":"2056-01-03"}]
[null,"St Patricks Day",{"$f":"C354","v":2056},{"$f":"IF(WEEKDAY(DATE(C355,3,17),2)>5,DATE(C355,3,17)+8-WEEKDAY(DATE(C355,3,17),2),DATE(C355,3,17))","v":"2056-03-17"}]
[null,"Good Friday",2056,{"$f":"(DOLLAR((\"4/\"&C356)/7+MOD(19*MOD(C356,19)-7,30)*14%,)*7-6)-2","v":"2056-03-31"}]
[null,"Easter Monday",2056,{"$f":"(DOLLAR((\"4/\"&C357)/7+MOD(19*MOD(C357,19)-7,30)*14%,)*7-6)+1","v":"2056-04-03"}]
[null,"Mayday",2056,{"$f":"IF(WEEKDAY(DATE(C358,5,1),2)=1,DATE(C358,5,1),DATE(C358,5,1)+8-WEEKDAY(DATE(C358,5,1),2))","v":"2056-05-01"}]
[null,"Spring Bank Holiday",2056,{"$f":"IF(WEEKDAY(DATE(C359,5,31),2)=1,DATE(C359,5,31),DATE(C359,5,31)-(WEEKDAY(DATE(C359,5,31),2)-1))","v":"2056-05-29"}]
[null,"Battle of Boyne",2056,{"$f":"IF(WEEKDAY(DATE(C360,7,12),2)>5,DATE(C360,7,12)+8-WEEKDAY(DATE(C360,7,12),2),DATE(C360,7,12))","v":"2056-07-12"}]
[null,"Summer Bank Holiday",2056,{"$f":"IF(WEEKDAY(DATE(C361,8,31),2)=1,DATE(C361,8,31),DATE(C361,8,31)-(WEEKDAY(DATE(C361,8,31),2)-1))","v":"2056-08-28"}]
[null,"Christmas Day",2056,{"$f":"IF(WEEKDAY(DATE(C362,12,25),2)>5,DATE(C362,12,25)+8-WEEKDAY(DATE(C362,12,25),2),DATE(C362,12,25))","v":"2056-12-25"}]
[null,"Boxing Day",2056,{"$f":"IF(AND(WEEKDAY(DATE(C363,12,26),2)>1,WEEKDAY(DATE(C363,12,26),2)<6),DATE(C363,12,26),IF(WEEKDAY(DATE(C363,12,26),2)>5,DATE(C363,12,26)+2,DATE(C363,12,26)+1))","v":"2056-12-26"}]
[null,"New Year's Day",{"$f":"C363+1","v":2057},{"$f":"IF(WEEKDAY(DATE(C364,1,1),2)>5,DATE(C364,1,1)+8-WEEKDAY(DATE(C364,1,1),2),DATE(C364,1,1))","v":"2057-01-01"}]
[null,"St Patricks Day",{"$f":"C364","v":2057},{"$f":"IF(WEEKDAY(DATE(C365,3,17),2)>5,DATE(C365,3,17)+8-WEEKDAY(DATE(C365,3,17),2),DATE(C365,3,17))","v":"2057-03-19"}]
[null,"Good Friday",2057,{"$f":"(DOLLAR((\"4/\"&C366)/7+MOD(19*MOD(C366,19)-7,30)*14%,)*7-6)-2","v":"2057-04-20"}]
[null,"Easter Monday",2057,{"$f":"(DOLLAR((\"4/\"&C367)/7+MOD(19*MOD(C367,19)-7,30)*14%,)*7-6)+1","v":"2057-04-23"}]
[null,"Mayday",2057,{"$f":"IF(WEEKDAY(DATE(C368,5,1),2)=1,DATE(C368,5,1),DATE(C368,5,1)+8-WEEKDAY(DATE(C368,5,1),2))","v":"2057-05-07"}]
[null,"Spring Bank Holiday",2057,{"$f":"IF(WEEKDAY(DATE(C369,5,31),2)=1,DATE(C369,5,31),DATE(C369,5,31)-(WEEKDAY(DATE(C369,5,31),2)-1))","v":"2057-05-28"}]
[null,"Battle of Boyne",2057,{"$f":"IF(WEEKDAY(DATE(C370,7,12),2)>5,DATE(C370,7,12)+8-WEEKDAY(DATE(C370,7,12),2),DATE(C370,7,12))","v":"2057-07-12"}]
[null,"Summer Bank Holiday",2057,{"$f":"IF(WEEKDAY(DATE(C371,8,31),2)=1,DATE(C371,8,31),DATE(C371,8,31)-(WEEKDAY(DATE(C371,8,31),2)-1))","v":"2057-08-27"}]
[null,"Christmas Day",2057,{"$f":"IF(WEEKDAY(DATE(C372,12,25),2)>5,DATE(C372,12,25)+8-WEEKDAY(DATE(C372,12,25),2),DATE(C372,12,25))","v":"2057-12-25"}]
[null,"Boxing Day",2057,{"$f":"IF(AND(WEEKDAY(DATE(C373,12,26),2)>1,WEEKDAY(DATE(C373,12,26),2)<6),DATE(C373,12,26),IF(WEEKDAY(DATE(C373,12,26),2)>5,DATE(C373,12,26)+2,DATE(C373,12,26)+1))","v":"2057-12-26"}]
[null,"New Year's Day",{"$f":"C373+1","v":2058},{"$f":"IF(WEEKDAY(DATE(C374,1,1),2)>5,DATE(C374,1,1)+8-WEEKDAY(DATE(C374,1,1),2),DATE(C374,1,1))","v":"2058-01-01"}]
[null,"St Patricks Day",{"$f":"C374","v":2058},{"$f":"IF(WEEKDAY(DATE(C375,3,17),2)>5,DATE(C375,3,17)+8-WEEKDAY(DATE(C375,3,17),2),DATE(C375,3,17))","v":"2058-03-18"}]
[null,"Good Friday",2058,{"$f":"(DOLLAR((\"4/\"&C376)/7+MOD(19*MOD(C376,19)-7,30)*14%,)*7-6)-2","v":"2058-04-12"}]
[null,"Easter Monday",2058,{"$f":"(DOLLAR((\"4/\"&C377)/7+MOD(19*MOD(C377,19)-7,30)*14%,)*7-6)+1","v":"2058-04-15"}]
[null,"Mayday",2058,{"$f":"IF(WEEKDAY(DATE(C378,5,1),2)=1,DATE(C378,5,1),DATE(C378,5,1)+8-WEEKDAY(DATE(C378,5,1),2))","v":"2058-05-06"}]
[null,"Spring Bank Holiday",2058,{"$f":"IF(WEEKDAY(DATE(C379,5,31),2)=1,DATE(C379,5,31),DATE(C379,5,31)-(WEEKDAY(DATE(C379,5,31),2)-1))","v":"2058-05-27"}]
[null,"Battle of Boyne",2058,{"$f":"IF(WEEKDAY(DATE(C380,7,12),2)>5,DATE(C380,7,12)+8-WEEKDAY(DATE(C380,7,12),2),DATE(C380,7,12))","v":"2058-07-12"}]
[null,"Summer Bank Holiday",2058,{"$f":"IF(WEEKDAY(DATE(C381,8,31),2)=1,DATE(C381,8,31),DATE(C381,8,31)-(WEEKDAY(DATE(C381,8,31),2)-1))","v":"2058-08-26"}]
[null,"Christmas Day",2058,{"$f":"IF(WEEKDAY(DATE(C382,12,25),2)>5,DATE(C382,12,25)+8-WEEKDAY(DATE(C382,12,25),2),DATE(C382,12,25))","v":"2058-12-25"}]
[null,"Boxing Day",2058,{"$f":"IF(AND(WEEKDAY(DATE(C383,12,26),2)>1,WEEKDAY(DATE(C383,12,26),2)<6),DATE(C383,12,26),IF(WEEKDAY(DATE(C383,12,26),2)>5,DATE(C383,12,26)+2,DATE(C383,12,26)+1))","v":"2058-12-26"}]
[null,"New Year's Day",{"$f":"C383+1","v":2059},{"$f":"IF(WEEKDAY(DATE(C384,1,1),2)>5,DATE(C384,1,1)+8-WEEKDAY(DATE(C384,1,1),2),DATE(C384,1,1))","v":"2059-01-01"}]
[null,"St Patricks Day",{"$f":"C384","v":2059},{"$f":"IF(WEEKDAY(DATE(C385,3,17),2)>5,DATE(C385,3,17)+8-WEEKDAY(DATE(C385,3,17),2),DATE(C385,3,17))","v":"2059-03-17"}]
[null,"Good Friday",2059,{"$f":"(DOLLAR((\"4/\"&C386)/7+MOD(19*MOD(C386,19)-7,30)*14%,)*7-6)-2","v":"2059-03-28"}]
[null,"Easter Monday",2059,{"$f":"(DOLLAR((\"4/\"&C387)/7+MOD(19*MOD(C387,19)-7,30)*14%,)*7-6)+1","v":"2059-03-31"}]
[null,"Mayday",2059,{"$f":"IF(WEEKDAY(DATE(C388,5,1),2)=1,DATE(C388,5,1),DATE(C388,5,1)+8-WEEKDAY(DATE(C388,5,1),2))","v":"2059-05-05"}]
[null,"Spring Bank Holiday",2059,{"$f":"IF(WEEKDAY(DATE(C389,5,31),2)=1,DATE(C389,5,31),DATE(C389,5,31)-(WEEKDAY(DATE(C389,5,31),2)-1))","v":"2059-05-26"}]
[null,"Battle of Boyne",2059,{"$f":"IF(WEEKDAY(DATE(C390,7,12),2)>5,DATE(C390,7,12)+8-WEEKDAY(DATE(C390,7,12),2),DATE(C390,7,12))","v":"2059-07-14"}]
[null,"Summer Bank Holiday",2059,{"$f":"IF(WEEKDAY(DATE(C391,8,31),2)=1,DATE(C391,8,31),DATE(C391,8,31)-(WEEKDAY(DATE(C391,8,31),2)-1))","v":"2059-08-25"}]
[null,"Christmas Day",2059,{"$f":"IF(WEEKDAY(DATE(C392,12,25),2)>5,DATE(C392,12,25)+8-WEEKDAY(DATE(C392,12,25),2),DATE(C392,12,25))","v":"2059-12-25"}]
[null,"Boxing Day",2059,{"$f":"IF(AND(WEEKDAY(DATE(C393,12,26),2)>1,WEEKDAY(DATE(C393,12,26),2)<6),DATE(C393,12,26),IF(WEEKDAY(DATE(C393,12,26),2)>5,DATE(C393,12,26)+2,DATE(C393,12,26)+1))","v":"2059-12-26"}]
[null,"New Year's Day",{"$f":"C393+1","v":2060},{"$f":"IF(WEEKDAY(DATE(C394,1,1),2)>5,DATE(C394,1,1)+8-WEEKDAY(DATE(C394,1,1),2),DATE(C394,1,1))","v":"2060-01-01"}]
[null,"St Patricks Day",{"$f":"C394","v":2060},{"$f":"IF(WEEKDAY(DATE(C395,3,17),2)>5,DATE(C395,3,17)+8-WEEKDAY(DATE(C395,3,17),2),DATE(C395,3,17))","v":"2060-03-17"}]
[null,"Good Friday",2060,{"$f":"(DOLLAR((\"4/\"&C396)/7+MOD(19*MOD(C396,19)-7,30)*14%,)*7-6)-2","v":"2060-04-16"}]
[null,"Easter Monday",2060,{"$f":"(DOLLAR((\"4/\"&C397)/7+MOD(19*MOD(C397,19)-7,30)*14%,)*7-6)+1","v":"2060-04-19"}]
[null,"Mayday",2060,{"$f":"IF(WEEKDAY(DATE(C398,5,1),2)=1,DATE(C398,5,1),DATE(C398,5,1)+8-WEEKDAY(DATE(C398,5,1),2))","v":"2060-05-03"}]
[null,"Spring Bank Holiday",2060,{"$f":"IF(WEEKDAY(DATE(C399,5,31),2)=1,DATE(C399,5,31),DATE(C399,5,31)-(WEEKDAY(DATE(C399,5,31),2)-1))","v":"2060-05-31"}]
[null,"Battle of Boyne",2060,{"$f":"IF(WEEKDAY(DATE(C400,7,12),2)>5,DATE(C400,7,12)+8-WEEKDAY(DATE(C400,7,12),2),DATE(C400,7,12))","v":"2060-07-12"}]
[null,"Summer Bank Holiday",2060,{"$f":"IF(WEEKDAY(DATE(C401,8,31),2)=1,DATE(C401,8,31),DATE(C401,8,31)-(WEEKDAY(DATE(C401,8,31),2)-1))","v":"2060-08-30"}]
[null,"Christmas Day",2060,{"$f":"IF(WEEKDAY(DATE(C402,12,25),2)>5,DATE(C402,12,25)+8-WEEKDAY(DATE(C402,12,25),2),DATE(C402,12,25))","v":"2060-12-27"}]
[null,"Boxing Day",2060,{"$f":"IF(AND(WEEKDAY(DATE(C403,12,26),2)>1,WEEKDAY(DATE(C403,12,26),2)<6),DATE(C403,12,26),IF(WEEKDAY(DATE(C403,12,26),2)>5,DATE(C403,12,26)+2,DATE(C403,12,26)+1))","v":"2060-12-28"}]
[null,"New Year's Day",{"$f":"C403+1","v":2061},{"$f":"IF(WEEKDAY(DATE(C404,1,1),2)>5,DATE(C404,1,1)+8-WEEKDAY(DATE(C404,1,1),2),DATE(C404,1,1))","v":"2061-01-03"}]
[null,"St Patricks Day",{"$f":"C404","v":2061},{"$f":"IF(WEEKDAY(DATE(C405,3,17),2)>5,DATE(C405,3,17)+8-WEEKDAY(DATE(C405,3,17),2),DATE(C405,3,17))","v":"2061-03-17"}]
[null,"Good Friday",2061,{"$f":"(DOLLAR((\"4/\"&C406)/7+MOD(19*MOD(C406,19)-7,30)*14%,)*7-6)-2","v":"2061-04-08"}]
[null,"Easter Monday",2061,{"$f":"(DOLLAR((\"4/\"&C407)/7+MOD(19*MOD(C407,19)-7,30)*14%,)*7-6)+1","v":"2061-04-11"}]
[null,"Mayday",2061,{"$f":"IF(WEEKDAY(DATE(C408,5,1),2)=1,DATE(C408,5,1),DATE(C408,5,1)+8-WEEKDAY(DATE(C408,5,1),2))","v":"2061-05-02"}]
[null,"Spring Bank Holiday",2061,{"$f":"IF(WEEKDAY(DATE(C409,5,31),2)=1,DATE(C409,5,31),DATE(C409,5,31)-(WEEKDAY(DATE(C409,5,31),2)-1))","v":"2061-05-30"}]
[null,"Battle of Boyne",2061,{"$f":"IF(WEEKDAY(DATE(C410,7,12),2)>5,DATE(C410,7,12)+8-WEEKDAY(DATE(C410,7,12),2),DATE(C410,7,12))","v":"2061-07-12"}]
[null,"Summer Bank Holiday",2061,{"$f":"IF(WEEKDAY(DATE(C411,8,31),2)=1,DATE(C411,8,31),DATE(C411,8,31)-(WEEKDAY(DATE(C411,8,31),2)-1))","v":"2061-08-29"}]
[null,"Christmas Day",2061,{"$f":"IF(WEEKDAY(DATE(C412,12,25),2)>5,DATE(C412,12,25)+8-WEEKDAY(DATE(C412,12,25),2),DATE(C412,12,25))","v":"2061-12-26"}]
[null,"Boxing Day",2061,{"$f":"IF(AND(WEEKDAY(DATE(C413,12,26),2)>1,WEEKDAY(DATE(C413,12,26),2)<6),DATE(C413,12,26),IF(WEEKDAY(DATE(C413,12,26),2)>5,DATE(C413,12,26)+2,DATE(C413,12,26)+1))","v":"2061-12-27"}]
[null,"New Year's Day",{"$f":"C413+1","v":2062},{"$f":"IF(WEEKDAY(DATE(C414,1,1),2)>5,DATE(C414,1,1)+8-WEEKDAY(DATE(C414,1,1),2),DATE(C414,1,1))","v":"2062-01-02"}]
[null,"St Patricks Day",{"$f":"C414","v":2062},{"$f":"IF(WEEKDAY(DATE(C415,3,17),2)>5,DATE(C415,3,17)+8-WEEKDAY(DATE(C415,3,17),2),DATE(C415,3,17))","v":"2062-03-17"}]
[null,"Good Friday",2062,{"$f":"(DOLLAR((\"4/\"&C416)/7+MOD(19*MOD(C416,19)-7,30)*14%,)*7-6)-2","v":"2062-03-24"}]
[null,"Easter Monday",2062,{"$f":"(DOLLAR((\"4/\"&C417)/7+MOD(19*MOD(C417,19)-7,30)*14%,)*7-6)+1","v":"2062-03-27"}]
[null,"Mayday",2062,{"$f":"IF(WEEKDAY(DATE(C418,5,1),2)=1,DATE(C418,5,1),DATE(C418,5,1)+8-WEEKDAY(DATE(C418,5,1),2))","v":"2062-05-01"}]
[null,"Spring Bank Holiday",2062,{"$f":"IF(WEEKDAY(DATE(C419,5,31),2)=1,DATE(C419,5,31),DATE(C419,5,31)-(WEEKDAY(DATE(C419,5,31),2)-1))","v":"2062-05-29"}]
[null,"Battle of Boyne",2062,{"$f":"IF(WEEKDAY(DATE(C420,7,12),2)>5,DATE(C420,7,12)+8-WEEKDAY(DATE(C420,7,12),2),DATE(C420,7,12))","v":"2062-07-12"}]
[null,"Summer Bank Holiday",2062,{"$f":"IF(WEEKDAY(DATE(C421,8,31),2)=1,DATE(C421,8,31),DATE(C421,8,31)-(WEEKDAY(DATE(C421,8,31),2)-1))","v":"2062-08-28"}]
[null,"Christmas Day",2062,{"$f":"IF(WEEKDAY(DATE(C422,12,25),2)>5,DATE(C422,12,25)+8-WEEKDAY(DATE(C422,12,25),2),DATE(C422,12,25))","v":"2062-12-25"}]
[null,"Boxing Day",2062,{"$f":"IF(AND(WEEKDAY(DATE(C423,12,26),2)>1,WEEKDAY(DATE(C423,12,26),2)<6),DATE(C423,12,26),IF(WEEKDAY(DATE(C423,12,26),2)>5,DATE(C423,12,26)+2,DATE(C423,12,26)+1))","v":"2062-12-26"}]