{"text_format":"3","workbook":"xlsx","n_sheets":15,"sheets":["Servicing Calc","Additional Borrowers","GL&EE TOOL","Loan Fees Calculator","Exchange Rates","Assessment Rate Table","LVR Calc","repayment","INDEX","Comparison Calculator","Risk Fee Matrix2","Brighten Product","Risk Fee Matrix","Rates (2)","Rates"],"not_rendered":{"images":5,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Servicing Calc","index":0,"n_rows":79,"n_cols":64,"rows_kept":79,"merged":[[2,11,2,20],[10,4,10,10],[10,14,10,16],[10,17,10,20],[11,4,11,10],[11,14,11,16],[11,17,11,20],[12,7,12,10],[12,14,12,15],[12,17,12,20],[14,7,14,10],[14,17,14,20],[18,59,18,63],[33,59,33,63],[44,29,44,34],[46,59,46,63],[59,1,59,20],[69,1,69,20],[71,1,79,20]]}
[{"$nulls":35},"Australia"]
[{"$nulls":35},"China",{"$nulls":5},"Income","China Income","other offshore income","Total China CAP","Debts","China Debts","Other offshore",null,"Total Allowable China Income"]
[{"$nulls":11},"LoanOne Green Series - Non- Residential Servicing  Calculator ",{"$nulls":23},"Hong Kong"]
[{"$nulls":35},"Indonesia"]
[".",{"$nulls":25},{"$f":"'Exchange Rates'!D14","v":0.70457},{"$nulls":8},"Japan",{"$nulls":4},"BWR 1 ",{"$f":"SUM(E22)+SUM(E31)+(SUM(E36)*80%)+(SUM(O22)*80%)+(SUM(O26)*0.8)+(SUM(O31)*80%)+(SUM(O36)*80%)+(SUM(E26)*80%)","v":0},{"$f":"BI32","v":0},{"$f":"(SUM(AD21*90%)+SUM(AD29*90%)+(SUM(AD35)*80%)+(SUM(AK21)*80%)+(SUM(AX21+AR21)*0.8)+(SUM(AK29)*80%)+(SUM(AK35)*80%))","v":0},{"$f":"(AV12*(SUM(AU12:AU15))/12)+'Additional Borrowers'!BP3","v":0},{"$f":"((E42+O42+E46)*125%)+E56+E57+E58+((O44*3.8%))+'Additional Borrowers'!AT3","v":0},{"$f":"BI43+BL45+'Additional Borrowers'!AU3","v":0},{"$f":"(((AF41+AF42+AF43)*125%)+BI48+AD60+AD61+AD62+(((AK41+AK42)*3%))-AU5)+'Additional Borrowers'!AV3","v":0},null,{"$f":"AQ9-AU9","v":0},"GrossChinaincome",null,null,{"$f":"IF(AND(AW6<>0,AW6*90%=AX7),AX7,AQ9)","v":0}]
[null,"1.   Borrower Details",{"$nulls":27},"Loan Product",null,"Repayment Type",null,"I/O Term","Small Appt","Macau",{"$nulls":4},"BWR 2",{"$f":"SUM(E23)+SUM(E32)+(SUM(E37)*80%)+(SUM(O23)*80%)+(SUM(O27)*0.8)+(SUM(O32)*80%)+(SUM(O37)*80%)+(SUM(E27)*80%)","v":0},{"$f":"BL32","v":0},{"$f":"(SUM(AD22*90%)+SUM(AD30*90%)+(SUM(AD36)*80%)+(SUM(AK22)*80%)+(SUM(AX22+AR22)*0.8)+(SUM(AK30)*80%)+(SUM(AK36)*80%))","v":0},{"$nulls":4},{"$f":"IF((AQ9=0),AZ7,AX6)","v":{"v":0,"d":"0.00"}},{"$f":"IF(IF(((AX5*12)>(AV12)),(AV12/12),(AX5)),(AV12/12))","v":false},"Net China Allowable"]
[null,"Full Name - Bwr 1",null,{"$f":"IF(ISBLANK(E7), \"<First Name, Last Name>\", E7)","v":"<First Name, Last Name>"},{"$nulls":7},"Country of Residency - Bwr 1",null,{"$f":"IF(ISBLANK(O7), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":3},"Postcode - Bwr 1",null,{"$f":"IF(ISBLANK(U7), \"<If in AUS>\", \"\")","v":"<If in AUS>"},{"$nulls":6},{"v":50000,"d":"$50,000"},"USD",null,"Brighten Saver",null,"P&I",null,0,"Yes","Malaysia",{"$nulls":4},"BWR 3",{"$f":"'Additional Borrowers'!Y12","v":0},{"$f":"'Additional Borrowers'!AQ3","v":0},{"$f":"(SUM(AD23*90%)+SUM(AD31*90%)+(SUM(AD37)*80%)+(SUM(AK23)*80%)+(SUM(AX23+AR23)*0.8)+(SUM(AK31)*80%)+(SUM(AK37)*80%))","v":0},{"$nulls":5},{"$f":"(IF((AW6>AX5),(AX5),(AW6)))*90%","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"(IF((AW6>BB5),(BB5),(AW6)))","v":0}]
[null,"Bwr 2",null,{"$f":"IF(ISBLANK(E8), \"     <First Name, Last Name>\", E8)","v":"     <First Name, Last Name>"},{"$nulls":7},"Bwr 2",null,{"$f":"IF(ISBLANK(O8), \"<Select>\", O8)","v":"<Select>"},{"$nulls":3},"Bwr 2",null,{"$f":"IF(ISBLANK(U8), \"<If in Aus>\", U8)","v":"<If in Aus>"},{"$nulls":6},{"$f":"AA7/'Exchange Rates'!D14","v":{"v":70965.2695970592,"d":"$70,965"}},"AUD",null,"Brighten Easy Builder",null,"I/O",null,1,"No","Singapore",{"$nulls":4},"BWR 4",{"$f":"'Additional Borrowers'!Y13","v":0},{"$f":"'Additional Borrowers'!AQ4","v":0},{"$f":"(SUM(AD24*90%)+SUM(AD32*90%)+(SUM(AD38)*80%)+(SUM(AK24)*80%)+(SUM(AX24+AR24)*0.8)+(SUM(AK32)*80%)+(SUM(AK38)*80%))","v":0},{"$nulls":5},{"$f":"AP9","v":0},"Onshore Income",null,null,{"$f":"AX8","v":0}]
[{"$nulls":29},"Brighten Evergreen",{"$nulls":3},2,"Self Employed Income","South Korea",{"$nulls":5},{"$f":"SUM(AP5:AP8)","v":0},{"$f":"SUM(AQ5:AQ8)","v":0},{"$f":"SUM(AR5:AR8)","v":0},null,{"$f":"SUM(AT5:AT8)","v":0},{"$f":"SUM(AU5:AU8)","v":0},{"$f":"SUM(AV5:AV8)","v":0},null,{"$f":"AR9","v":0},"Other Offshore",null,null,{"$f":"AX9","v":0}]
[null,"2.   Loan Details",{"$nulls":27},"Brighten Platinum",{"$nulls":3},3,"YES","Taiwan",{"$nulls":4},"GLEE","Onshore",null,"offshore",null,null,"# Adults","USD CAP",null,{"$f":"SUM(AX7:AX9)","v":0},"Total Income",null,null,{"$f":"SUM(BB7:BB9)++((O15*52)/12)","v":0}]
[null,"Loan Product",null,null,"Brighten Evergreen",{"$nulls":6},"Loan Amount",{"$nulls":21},4,"NO","United States",{"$nulls":5},"Benchmark","Declared","Benchmark","Declared"]
[null,"P&I or I/O",null,null,"P&I",{"$nulls":6},"Security Value",{"$nulls":21},5,null,"United Kingdom",{"$nulls":4},"Household 1",{"$f":"(E50*AA55)+(E51*AA56)+(E52*AA57)","v":0},{"$f":"E53","v":0},{"$f":"SUM(AB58:AI58)","v":0},{"$f":"AD52","v":0},{"$f":"(IF(AQ12>AP12,AQ12,AP12)+(IF(AS12>AR12,AS12,AR12)))","v":0},{"$f":"SUM(H50+E50+(H51*2)+(E51*2))","v":0},{"$f":"(AA8*(SUM(AU12:AU15)))+'Additional Borrowers'!BS10","v":0},null,{"$f":"AT9+AV9+AX15","v":0},"Total Debts"]
[null,"I/O Term",{"$nulls":4},"Year ","Years",{"$nulls":3},"LVR",null,null,{"$f":"O11/O12","v":{"$error":"#DIV/0!"}},{"$nulls":20},"Vietnam",{"$nulls":4},"Household 2",{"$f":"(O50*AA55)+(O51*AA56)+(O52*AA57)","v":0},{"$f":"O53","v":0},{"$f":"SUM(AJ58:AQ58)","v":0},{"$f":"AK52","v":0},{"$f":"(IF(AQ13>AP13,AQ13,AP13)+(IF(AS13>AR13,AS13,AR13)))","v":0},{"$f":"SUM(R50+O50+(R51*2)+(O51*2))","v":0},null,null,{"$f":"IF(BI48=0, Z53,0)","v":0},"Total Living Exp"]
[null,"Self Employed Income",null,null,"NO",{"$nulls":9},{"$f":"IF(E11=\"Brighten Evergreen\",IF(O13>80%,AA74,\"\"),IF(O13>70%,AA75,\"\"))","v":{"$error":"#DIV/0!"}},{"$nulls":25},"Household 3",{"$f":"'Additional Borrowers'!AP10","v":0},{"$f":"'Additional Borrowers'!AQ10","v":0},{"$f":"'Additional Borrowers'!BO10","v":0},{"$f":"'Additional Borrowers'!BP10","v":0},0]
[null,"Loan Term",{"$nulls":5},"Years",{"$nulls":3},"Proposed Rental",null,{"$f":"IF(ISBLANK(O15), \"            <AUD>\", \"\")","v":"            <AUD>"},{"$nulls":3},"Per Week",{"$nulls":22},"Household 4",{"$f":"'Additional Borrowers'!AP11","v":0},{"$f":"'Additional Borrowers'!AQ11","v":0},{"$f":"'Additional Borrowers'!BO11","v":0},{"$f":"'Additional Borrowers'!BP11","v":0},0,{"$nulls":3},{"$f":"IF((AQ9=0),AU5,AZ7)","v":0}]
[{"$nulls":29},"Brighten Easy Builder"]
[{"$nulls":29},"Brighten Evergreen"]
[{"$nulls":29},"Brighten Platinum"]
[{"$nulls":45},{"$f":"SUM(AT12:AT18)","v":0},{"$nulls":7},"Onshore","Offshore",{"$nulls":4},"China Offshore Income"]
[null,"3.   Income - PAYG Income (Monthly)",{"$nulls":23},{"$f":"SUM(E22:E23)+SUM(E31:E32)+SUM(Z22:Z36)+(SUM(E36:E37)*80%)+(SUM(O22:O23)*80%)+(SUM(O26:O27)*0.8)+(SUM(O31:O32)*80%)+(SUM(O36:O37)*80%)+(SUM(E26:E27)*80%)+'Additional Borrowers'!Y12","v":0},null,"PAYG",null,"AUD Amount",null,"Offshore",null,null,"Nett Overtime",null,"Onshore",null,"Offshore",null,null,"Nett Commission ",{"$nulls":5},"Nett Bonus ",{"$nulls":4},"BWR 1 ",null,{"$f":"SUM(AD21)+SUM(AD29)+(SUM(AD35)*80%)+(SUM(AK21)*80%)+(SUM(AX21+AR21)*0.8)+(SUM(AK29)*80%)+(SUM(AK35)*80%)","v":0},{"$nulls":4},"BWR 1 ",null,null,"BWR 2"]
[null,"Nett Salary",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Overtime",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":4},{"$f":"AA14+BB24","v":0},null,"Bwr 1",null,{"$f":"IF(K22=\"CNY\",0,(IFERROR((H22/AF21),0)))","v":0},null,{"$f":"VLOOKUP(K22,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 1",null,{"$f":"IF(U22=\"CNY\",0,(IFERROR((R22/AM21),0)))","v":0},null,{"$f":"VLOOKUP(U22,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 1",null,{"$f":"IF(K26=\"CNY\",0,(IFERROR((H26/AT21),0)))","v":0},null,{"$f":"VLOOKUP(K26,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 1",null,{"$f":"IF(U26=\"CNY\",0,(IFERROR((R26/AZ21),0)))","v":0},null,{"$f":"VLOOKUP(U26,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},"BWR 2",null,{"$f":"SUM(AD22)+SUM(AD30)+(SUM(AD36)*80%)+(SUM(AK22)*80%)+(SUM(AX22+AR22)*0.8)+(SUM(AK30)*80%)+(SUM(AK36)*80%)","v":0},{"$nulls":3},"Net PAYG",{"$f":"K22","v":0},{"$f":"H22","v":0},null,{"$f":"K23","v":0},{"$f":"H23","v":0}]
[null,"Bwr 1",null,{"$f":"IF(ISBLANK(E22), \"<AUD>\", E22)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H22), \"<Local Currency>\", H22)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K22), \"<Select>\", \"\")","v":"<Select>"},null,"Bwr 1",null,{"$f":"IF(ISBLANK(O22), \"<AUD>\", O22)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R22), \"<Local Currency>\", R22)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U22), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":5},{"$f":"SUM(AD21:AD24)+SUM(AK21:AK24)+SUM(AR21:AR24)+SUM(AX21:AX24)","v":0},null,"Bwr 2",null,{"$f":"IF(K23=\"CNY\",0,(IFERROR((H23/AF22),0)))","v":0},null,{"$f":"VLOOKUP(K23,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 2",null,{"$f":"IF(U23=\"CNY\",0,(IFERROR((R23/AM22),0)))","v":0},null,{"$f":"VLOOKUP(U23,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 2",null,{"$f":"IF(K27=\"CNY\",0,(IFERROR((H27/AT22),0)))","v":0},null,{"$f":"VLOOKUP(K27,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 2",null,{"$f":"IF(U27=\"CNY\",0,(IFERROR((R27/AZ22),0)))","v":0},null,{"$f":"VLOOKUP(U27,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},"BWR 3",null,{"$f":"SUM(AD23)+SUM(AD31)+(SUM(AD37)*80%)+(SUM(AK23)*80%)+(SUM(AX23+AR23)*0.8)+(SUM(AK31)*80%)+(SUM(AK37)*80%)","v":0},{"$nulls":3},"Commissions",{"$f":"K26","v":0},{"$f":"H26*80%","v":0},null,{"$f":"K27","v":0},{"$f":"H27*80%","v":0}]
[null,"Bwr 2",{"$nulls":3},0,{"$f":"IF(ISBLANK(H23), \"<Local Currency>\", H23)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K23), \"<Select>\", K23)","v":"<Select>"},null,"Bwr 2",{"$nulls":7},{"$f":"IF(ISBLANK(U23), \"<Select>\", U23)","v":"<Select>"},{"$nulls":7},"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K13=\"CNY\",0,(IFERROR(('Additional Borrowers'!H13/AF23),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K13,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U13=\"CNY\",0,(IFERROR(('Additional Borrowers'!R13/AM23),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U13,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K17=\"CNY\",0,(IFERROR(('Additional Borrowers'!H17/AT23),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K17,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U17=\"CNY\",0,(IFERROR(('Additional Borrowers'!R17/AZ23),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U17,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},"BWR 4",null,{"$f":"SUM(AD24)+SUM(AD32)+(SUM(AD38)*80%)+(SUM(AK24)*80%)+(SUM(AX24+AR24)*0.8)+(SUM(AK32)*80%)+(SUM(AK38)*80%)","v":0},{"$nulls":3},"Self Employed",{"$f":"K31","v":0},{"$f":"H31","v":0},null,{"$f":"K32","v":0},{"$f":"H32","v":0}]
[{"$nulls":27},"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K14=\"CNY\",0,(IFERROR(('Additional Borrowers'!H14/AF24),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K14,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U14=\"CNY\",0,(IFERROR(('Additional Borrowers'!R14/AM24),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U14,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K18=\"CNY\",0,(IFERROR(('Additional Borrowers'!H18/AT24),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K18,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U18=\"CNY\",0,(IFERROR(('Additional Borrowers'!R18/AZ24),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U18,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},"Total ",{"$f":"SUM(AP5:AP8)","v":0},{"$f":"SUM(BC20:BC23)","v":0},{"$nulls":3},"Rental",{"$f":"K36","v":0},{"$f":"H36*80%","v":0},null,{"$f":"K37","v":0},{"$f":"H37*80%","v":0}]
[null,"Nett Commission ",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Bonus",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":37},"net OT",{"$f":"U22","v":0},{"$f":"R22*80%","v":0},null,{"$f":"U23","v":0},{"$f":"R23*80%","v":0}]
[null,"Bwr 1",null,{"$f":"IF(ISBLANK(E26), \"<AUD>\", E26)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H26), \"<Local Currency>\", H26)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K26), \"<Select>\", \"\")","v":"<Select>"},null,"Bwr 1",null,{"$f":"IF(ISBLANK(O26), \"<AUD>\", O26)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R26), \"<Local Currency>\", R26)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U26), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":38},"Bonus",{"$f":"U26","v":0},{"$f":"R26*80%","v":0},null,{"$f":"U27","v":0},{"$f":"R27*80%","v":0}]
[null,"Bwr 2",{"$nulls":7},{"$f":"IF(ISBLANK(K27), \"<Select>\", K27)","v":"<Select>"},null,"Bwr 2",{"$nulls":7},{"$f":"IF(ISBLANK(U27), \"<Select>\", U27)","v":"<Select>"},{"$nulls":38},"other net",{"$f":"U31","v":0},{"$f":"R31*80%","v":0},null,{"$f":"U32","v":0},{"$f":"R32*80%","v":0}]
[{"$nulls":27},"Self Employed ",{"$nulls":6},"Other Income",{"$nulls":23},"other investment",{"$f":"U36","v":0},{"$f":"R36*80%","v":0},null,{"$f":"U37","v":0},{"$f":"R37*80%","v":0}]
[null,"4.   Income - Self Employed or Other Income (Monthly)",{"$nulls":25},"Bwr 1",null,{"$f":"IF(K31=\"CNY\",0,(IFERROR((H31/AF29),0)))","v":0},null,{"$f":"VLOOKUP(K31,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 1",null,{"$f":"IF(U31=\"CNY\",0,(IFERROR((R31/AM29),0)))","v":0},null,{"$f":"VLOOKUP(U31,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":20},"Lookup and sum",null,null,"Lookup and sum"]
[null,"Nett Self Employed ",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Other Income",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":4},{"$f":"SUM(AD29:AD32)+(SUM(AK29:AK32)*0.8)","v":0},null,"Bwr 2",null,{"$f":"IF(K32=\"CNY\",0,(IFERROR((H32/AF30),0)))","v":0},null,{"$f":"VLOOKUP(K32,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 2",null,{"$f":"IF(U32=\"CNY\",0,(IFERROR((R32/AM30),0)))","v":0},null,{"$f":"VLOOKUP(U32,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":20},"CNY",{"$f":"SUMIF($BH$21:$BH$28,BH30,$BI$21:$BI$28)","v":0},null,"CNY",{"$f":"SUMIF($BK$21:$BK$28,BK30,$BL$21:$BL$28)","v":0}]
[null,"Bwr 1",null,{"$f":"IF(ISBLANK(E31), \"<AUD>\", E31)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H31), \"<Local Currency>\", H31)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K31), \"<Select>\", \"\")","v":"<Select>"},null,"Bwr 1",null,{"$f":"IF(ISBLANK(O31), \"<AUD>\", O31)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R31), \"<Local Currency>\", R31)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U31), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":7},"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K22=\"CNY\",0,(IFERROR(('Additional Borrowers'!H22/AF31),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K22,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U22=\"CNY\",0,(IFERROR(('Additional Borrowers'!R22/AM31),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U22,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":20},{"$f":"'Exchange Rates'!D5","v":4.52266},null,null,{"$f":"'Exchange Rates'!D5","v":4.52266}]
[null,"Bwr 2",{"$nulls":9},"Bwr 2",{"$nulls":7},{"$f":"IF(ISBLANK(U32), \"<Select>\", U32)","v":"<Select>"},{"$nulls":7},"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K23=\"CNY\",0,(IFERROR(('Additional Borrowers'!H23/AF32),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K23,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U23=\"CNY\",0,(IFERROR(('Additional Borrowers'!R23/AM32),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U23,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":20},"AUD Amount",{"$f":"BI30/BH31","v":0},null,"AUD Amount",{"$f":"BL30/BK31","v":0}]
[]
[null,"5.   Income - Rental or Investment Income (Monthly)",{"$nulls":25},"Rental Income",{"$nulls":6},"Other Investment Income",{"$nulls":24},"China Offshore Debts"]
[null,"Rental Income",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Investment Income",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":6},"Bwr 1",null,{"$f":"IF(K36=\"CNY\",0,(IFERROR((H36/AF35),0)))","v":0},null,{"$f":"VLOOKUP(K36,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 1",null,{"$f":"IF(U36=\"CNY\",0,(IFERROR((R36/AM35),0)))","v":0},null,{"$f":"VLOOKUP(U36,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":20},"Debts","AUD",null,"GLEE"]
[null,"Bwr 1",null,{"$f":"IF(ISBLANK(E36), \"<Gross, AUD>\", E36)","v":"<Gross, AUD>"},null,null,{"$f":"IF(ISBLANK(H36), \"<Nett, Local Currency>\", H36)","v":"<Nett, Local Currency>"},null,null,{"$f":"IF(ISBLANK(K36), \"<Select>\",\"\")","v":"<Select>"},null,"Bwr 1",null,{"$f":"IF(ISBLANK(O36), \"<AUD>\", O36)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R36), \"<Local Currency>\", R36)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U36), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":5},{"$f":"(SUM(AD35:AD38)+SUM(AK35:AK38)*0.8)","v":0},null,"Bwr 2",null,{"$f":"IF(K37=\"CNY\",0,(IFERROR((H37/AF36),0)))","v":0},null,{"$f":"VLOOKUP(K37,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 2",null,{"$f":"IF(U37=\"CNY\",0,(IFERROR((R37/AM36),0)))","v":0},null,{"$f":"VLOOKUP(U37,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":19},"Mortgage",{"$f":"K42","v":0},{"$f":"AF41*125%","v":0},null,{"$f":"K56","v":0},{"$f":"H56","v":0}]
[null,"Bwr 2",{"$nulls":9},"Bwr 2",{"$nulls":7},{"$f":"IF(ISBLANK(U37), \"<Select>\", U37)","v":"<Select>"},{"$nulls":7},"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K27=\"CNY\",0,(IFERROR(('Additional Borrowers'!H27/AF37),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K27,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U27=\"CNY\",0,(IFERROR(('Additional Borrowers'!R27/AM37),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U27,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":19},"Investment",{"$f":"U42","v":0},{"$f":"AF42*125%","v":0},null,{"$f":"K57","v":0},{"$f":"H57","v":0}]
[{"$nulls":27},"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K28=\"CNY\",0,(IFERROR(('Additional Borrowers'!H28/AF38),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K28,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U28=\"CNY\",0,(IFERROR(('Additional Borrowers'!R28/AM38),0)))","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U28,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":19},"Other",{"$f":"K46","v":0},{"$f":"AF43*125%","v":0},null,{"$f":"K58","v":0},{"$f":"H58","v":0}]
[null,"6.   Existing Debts",{"$nulls":56},"Other CC",{"$f":"U44","v":0},{"$f":"AK41*3%","v":0}]
[{"$nulls":4},"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":3},"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":38},"CNY",{"$f":"AK42*3%","v":0}]
[null,"Mortgage Balance",null,{"$f":"IF(ISBLANK(E41), \"<AUD>\", E41)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H41), \"<Local Currency>\", H41)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K41), \"<Select>\", \"\")","v":"<Select>"},null,"Investment Mortgage/s Balance",null,{"$f":"IF(ISBLANK(O41), \"<AUD>\", O41)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R41), \"<Local Currency>\", R41)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U41), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":8},"Mortgage Repayment",null,null,{"$f":"IFERROR((H42/AH41),0)","v":0},null,{"$f":"VLOOKUP(K42,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Total Credit Card Limits",{"$f":"IFERROR((R44/AM41),0)","v":0},null,{"$f":"VLOOKUP(U44,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Mortgage Repayment",null,"<AUD>",null,null,{"$f":"IF(ISBLANK(H42), \"<Local Currency>\", H42)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K42), \"<Select>\", \"\")","v":"<Select>"},null,"Investment Mortgage/s Repayments",null,"<AUD>",null,null,{"$f":"IF(ISBLANK(R42), \"<Local Currency>\", R42)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U42), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":5},{"$f":"Z43+Z44","v":0},{"$nulls":3},"Investment Mortgage/s Repayments",null,{"$f":"IFERROR((R42/AH42),0)","v":0},null,{"$f":"VLOOKUP(U42,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Total China Card Balance",{"$f":"IFERROR((R45/AM42),0)","v":0},null,{"$f":"VLOOKUP(U45,'Exchange Rates'!C4:D16,2,FALSE)","v":4.52266},{"$nulls":20},"Lookup and sum","AUD Amount",null,"Lookup and sum"]
[{"$nulls":24},"B1 and B2",{"$f":"((E42+O42+E46)*125%)+((O44*3.8%))+Z45","v":0},null,null,"Other Loans Repayments",null,null,{"$f":"IFERROR((H46/AH43),0)","v":0},null,{"$f":"VLOOKUP(K46,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":25},"CNY",{"$f":"SUMIF($BH$36:$BH$40,BH43,$BI$36:$BI$40)+BI48","v":0},null,"CNY",{"$f":"SUMIF($BK$36:$BK$38,BK43,$BL$36:$BL$38)","v":0}]
[null,"Other Loans Balances/Limits",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K44), \"<Select>\", \"\")","v":"<Select>"},null,"Total Credit Card Limits (Exc China)",null,"<AUD>",null,null,{"$f":"IF(ISBLANK(R44), \"<Local Currency>\", R44)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U44), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":4},"B3 and B4",{"$f":"'Additional Borrowers'!Y15","v":0},{"$nulls":36},{"$f":"'Exchange Rates'!D5","v":4.52266}]
[null,"Description",null,{"$f":"IF(ISBLANK(E45), \"      <Enter description of above declared Loan>\", E45)","v":"      <Enter description of above declared Loan>"},{"$nulls":7},"Total China Card Balances",{"$nulls":4},{"$f":"IF(ISBLANK(R45), \"<Local Currency>\", R45)","v":"<Local Currency>"},{"$nulls":3},"CNY",{"$nulls":3},"Offshore",{"$f":"((AF41+AF42+AF43)*125%)+(((AK41+AK42)*3.8%))","v":0},{"$nulls":36},"AUD Amount",{"$f":"BL43/BK44","v":0}]
[null,"Other Loans Repayments",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K46), \"<Select>\", \"\")","v":"<Select>"},null,"Total China Card Limits",{"$nulls":4},{"$f":"IF(ISBLANK(R46), \"<Local Currency>\", R46)","v":"<Local Currency>"},{"$nulls":3},"CNY"]
[{"$nulls":59},"China living expenses"]
[null,"7.   General Living Expenses (Monthly)",{"$nulls":58},{"$f":"IF(K50=\"China\", (Z62-BK48), 0)","v":0},null,0]
[null,"Household 1 ",null,null,"Onshore",null,null,"Offshore",null,null,"Country","Household 2 ",null,null,"Onshore",null,null,"Offshore",null,null,"Country"]
[null,"# of Single Adults",{"$nulls":7},{"$f":"IF(ISBLANK(K50), \"<Select>\", \"\")","v":"<Select>"},null,"# of Single Adults",{"$nulls":7},{"$f":"IF(ISBLANK(U50), \"<Select>\", \"\")","v":"<Select>"}]
[null,"# of Couple ",{"$nulls":9},"# of Couple ",{"$nulls":17},"AUD Amount",null,"Offshore",{"$nulls":4},"AUD Amount",null,"Offshore"]
[null,"# of Dependants",{"$nulls":9},"# of Dependants",{"$nulls":15},"Customer Declared Amount",null,{"$f":"IFERROR(('GL&EE TOOL'!H22/AF52),0)","v":0},null,{"$f":"VLOOKUP('GL&EE TOOL'!H24,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Customer Declared Amount",null,{"$f":"IFERROR(('GL&EE TOOL'!M22/AM52),0)","v":0},null,{"$f":"VLOOKUP('GL&EE TOOL'!M24,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Customer Declared Amount",null,null,{"$f":"'GL&EE TOOL'!F22","v":0},null,null,{"$f":"'GL&EE TOOL'!H22","v":0},null,null,"Calculator","Customer Declared Amount",null,null,{"$f":"'GL&EE TOOL'!K22","v":0},null,null,{"$f":"'GL&EE TOOL'!M22","v":0},null,null,"Calculator",{"$nulls":4},{"$f":"Z62+SUM(E56:E58)+SUM(AD60:AD62)+'Additional Borrowers'!Y20","v":0}]
[]
[null,"Other Regular Expenses",{"$nulls":23},"Single",1300]
[null,"Child Support",null,{"$f":"IF(ISBLANK(E56), \"<AUD>\", E56)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H56), \"<Local Currency>\", H56)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K56), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":15},"Couple",2800]
[null,"Rental ",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K57), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":15},"Dependant",468,"Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%","Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%"]
[null,"Other  ",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K58), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":17},{"$f":"IF(NOT(OR(K50=\"china\", K50=\"Vietnam\", K50=\"Malaysia\", K50=\"Indonesia\", K50=\"south korea\")), ((H50*AA55)+(H51*AA56)+(H52*AA57)), \"\")","v":0},{"$f":"IF(K50=\"China\", ((H50*AA55)+(H51*AA56)+(H52*AA57))*60%, \"\")","v":""},{"$f":"IF(K50=\"Vietnam\", ((H50*AA55)+(H51*AA56)+(H52*AA57))*60%, \"\")","v":""},null,{"$f":"IF(K50=\"Malaysia\", ((H50*AA55)+(H51*AA56)+(H52*AA57))*60%, \"\")","v":""},null,{"$f":"IF(K50=\"Indonesia\", ((H50*AA55)+(H51*AA56)+(H52*AA57))*60%, \"\")","v":""},{"$f":"IF(K50=\"South Korea\", ((H50*AA55)+(H51*AA56)+(H52*AA57))*110%, \"\")","v":""},{"$f":"IF(NOT(OR(U50=\"china\", U50=\"Vietnam\", U50=\"Malaysia\", U50=\"Indonesia\", U50=\"south korea\")), ((R50*AA55)+(R51*AA56)+(R52*AA57)), \"\")","v":0},{"$f":"IF(U50=\"China\", ((R50*AA55)+(R51*AA56)+(R52*AA57))*60%, \"\")","v":""},{"$f":"IF(U50=\"Vietnam\", ((R50*AA55)+(R51*AA56)+(R52*AA57))*60%, \"\")","v":""},null,{"$f":"IF(U50=\"Malaysia\", ((R50*AA55)+(R51*AA56)+(R52*AA57))*60%, \"\")","v":""},null,{"$f":"IF(U50=\"Indonesia\", ((R50*AA55)+(R51*AA56)+(R52*AA57))*60%, \"\")","v":""},{"$f":"IF(U50=\"South Korea\", ((R50*AA55)+(R51*AA56)+(R52*AA57))*110%, \"\")","v":""}]
[{"$nulls":25},"Onshore",{"$f":"(E50*AA55)+(O50*AA55)+(E51*AA56)+(O51*AA56)+(E52*AA57)+(O52*AA57)","v":0},"Other Regular Expenses",null,"AUD Amount",null,"Offshore",null,"Currency"]
[null,"8.   Result",{"$nulls":23},"Offshore",{"$f":"SUM(AB58:AQ58)","v":0},"Child Support",null,{"$f":"IFERROR((H56/AF60),0)","v":0},null,{"$f":"VLOOKUP(K56,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Income",null,null,{"$f":"AP9+BB5+AR9+((O15*52)/12)","v":0},{"$nulls":22},"Rental ",null,{"$f":"IFERROR((H57/AF61),0)","v":0},null,{"$f":"VLOOKUP(K57,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Existing Repayments",null,null,{"$f":"Z42","v":0},{"$nulls":20},{"$f":"IF(((E53+AD52+O53+AK52)>(AA59+AA60)),(E53+AD52+O53+AK52), (AA59+AA60))","v":0},null,"Other  ",null,{"$f":"IFERROR((H58/AF62),0)","v":0},null,{"$f":"VLOOKUP(K58,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"General Living & Expenses",null,null,{"$f":"Z53","v":0}]
[{"$nulls":28},{"$f":"Z66*12","v":0}]
[null,"Servicing Ratio",null,null,{"$f":"IFERROR(Z74,\"\")","v":""},null,null,{"$f":"Z78","v":""},{"$nulls":17},{"$f":"IF(Z66<0,\"\",Z66)","v":0},null,null,{"$f":"Z67*12","v":0},{"$nulls":5},"Mortgage",{"$nulls":5},"Investment Mtg",{"$nulls":5},"other Loans"]
[{"$nulls":4},{"$f":"IFERROR(Z75,\"\")","v":""},{"$nulls":20},{"$f":"((O15*80%)*52/12)+AX10","v":0},"Income",null,0,{"$nulls":5},"Bwr 1 & 2",null,{"$f":"IFERROR((H41/AM66),0)","v":0},null,{"$f":"VLOOKUP(K41,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 1 & 2",null,{"$f":"IFERROR((R41/AS66),0)","v":0},null,{"$f":"VLOOKUP(U41,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 1 & 2",null,{"$f":"IFERROR((H44/AY66),0)","v":0},null,{"$f":"VLOOKUP(K42,'Exchange Rates'!D4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":25},{"$f":"AX12+AX13","v":0},"Debts & GLEE",null,0,{"$nulls":5},"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!H33/AM67),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K33,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!R33/AS67),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U33,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!H36/AY67),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K36,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":25},{"$f":"Z66-Z67","v":0},"Funds Available",null,{"$error":"#DIV/0!"},{"$nulls":7},{"$f":"SUM(AK66:AK67)","v":0},{"$nulls":5},{"$f":"SUM(AQ66:AQ67)","v":0},{"$nulls":5},{"$f":"SUM(AW66:AW67)","v":0}]
[{"$nulls":24},"Loan terms",{"$f":"IF(E15<30,E15,29.9)","v":0},null,null,{"$f":"Z72*12","v":{"v":0.8699999999999999,"d":"$0.87"}}]
[null,"9.   Disclaimer",{"$nulls":23},{"$f":"-PMT(Z71/12,(Z69-E13)*12,O11,0,0)","v":{"$error":"#DIV/0!"}},"Proposed Loan"]
[null,"Version 09/06/2022",{"$nulls":23},{"$f":"IF('Assessment Rate Table'!D28<>\"\",'Assessment Rate Table'!D28,IF('Assessment Rate Table'!I28<>\"\",'Assessment Rate Table'!I28,\"\"))","v":{"$error":"#DIV/0!"}},"Stress Rate"]
[null,"For Broker and internal use only, not for publication.\n\nThis calculation is not an offer of credit but an estimate only of the applicant’s capacity to service the proposed loan based on the information provided, and does not include all applicable fees including any government or 3rd party fees. Our lending criteria and basis upon which we assess what a borrower can afford may change at any time without notice. \n\nAll interest rates referred to in the calculators are current, as indicated on brighten.com.au. The interest rates represented on this page may include promotional discounts and are subject to change. When assessing ability to service a loan, Brighten may use an interest rate that is higher than the current interest rate for the loan requested.\n\nThe output of the is subject to assumptions that are subject to change.  The calculator does not take into account any future refinancing options which may be available. The calculator does not take into account any product features, grants or any applicable bank fees.",{"$nulls":23},{"v":0.0725,"d":"7.25%"},"Prev. Stress Rate",{"$nulls":7},"C/cards",{"$nulls":5},"China C/cards"]
[{"$nulls":34},"Bwr 1 & 2",null,{"$f":"IFERROR((R44/AM73),0)","v":0},null,{"$f":"VLOOKUP(U44,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 1 & 2",null,{"$f":"IFERROR((R45/AS73),0)","v":0},null,{"$f":"VLOOKUP(U45,'Exchange Rates'!C4:D16,2,FALSE)","v":{"v":4.52266,"d":"4.52"}}]
[{"$nulls":25},{"$f":"Z68/Z70","v":{"$error":"#DIV/0!"}},"Max LVR cannot exceed 80%",{"$nulls":7},"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!R36/AM74),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U36,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!R37/AS74),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U37,'Exchange Rates'!C4:D16,2,FALSE)","v":{"v":4.52266,"d":"4.52"}}]
[{"$nulls":25},{"$f":"(O11+E41+AK68+O41+AQ68+E44+AW68+O44+AK75+AQ75+'Additional Borrowers'!E33+'Additional Borrowers'!E36+'Additional Borrowers'!O33+'Additional Borrowers'!O36)/((AX5+AX8+AX9)*12)","v":{"$error":"#DIV/0!"}},"Max LVR cannot exceed 70%",{"$nulls":9},{"$f":"SUM(AK73:AK74)","v":0},{"$nulls":5},{"$f":"SUM(AQ73:AQ74)","v":0}]
[]
[{"$nulls":25},{"$f":"IF(E65<1,\"Outside Lending Policy\", \"\")","v":""},null,1.0001]
[{"$nulls":25},{"$f":"IF(AND(E65>=AB77,E65<=AB78),\"Refer for Credit Review\",\"\")","v":""},null,1.0999]
[{"$nulls":27},1.1]

{"sheet":"Additional Borrowers","index":1,"n_rows":59,"n_cols":74,"rows_kept":59,"merged":[[1,11,2,20],[15,25,15,26],[16,59,16,63],[16,82,16,86],[24,26,24,41],[31,59,31,63],[52,8,54,11],[58,1,66,20]]}
[]
[{"$nulls":11},"LoanOne Green Series - Non- Residential -Additional Borrower",{"$nulls":29},"Income","China Income","other offshore income","Total China CAP","Debts","China Debts","Other offshore",null,"Total Allowable China Income",{"$nulls":17},"Total China CAP","Debts","China Debts","Other offshore",null,"Total Allowable China Income"]
[{"$nulls":40},"BWR 3",null,{"$f":"BI30","v":0},{"$f":"(SUM(AD19)+SUM(AD27)+(SUM(AD15)*80%)+(SUM(AK19)*80%)+(SUM(AX19+AR19)*0.8)+(SUM(AK28)*80%)+(SUM(AK33)*80%))-AQ3","v":0},{"$f":"(AV10*(SUM(AU10:AU13))/12)","v":0},{"$f":"((E34+O34+E38)*125%)+E49+E50+E51+((O36*3.8%))","v":0},{"$f":"BI41+BL43","v":0},{"$f":"((AD15+AD16+AD17)*125%)+(((AI15+AI16)*3%))","v":0},null,{"$f":"AQ7-AU7","v":0},"GrossChinaincome",{"$nulls":16},{"$f":"(BS10*(SUM(BR10:BR13))/12)","v":0},{"$f":"((E34+O34+E38)*125%)+((O36*3%))","v":0},{"$f":"CF41+CI43","v":0},{"$f":"((AD33+AD34+AD35)*125%)+(((AJ33+AJ34)*3%))-BR3","v":0},null,{"$f":"AQ7-BR7","v":0},"GrossChinaincome"]
[null,"1.   Borrower Details",{"$nulls":38},"BWR 4",null,{"$f":"BL30","v":0},{"$f":"(SUM(AD20)+SUM(AD28)+(SUM(AD16)*80%)+(SUM(AK20)*80%)+(SUM(AX20+AR20)*0.8)+(SUM(AK29)*80%)+(SUM(AK34)*80%))-AQ4","v":0},{"$nulls":5},{"$f":"IF(IF(((AX3*12)>(AV10)),(AV10/12),(AX3)),(AV10/12))","v":false},"Net China Allowable",{"$nulls":21},{"$f":"IF(IF(((BU3*12)>(BS10)),(BS10/12),(BU3)),(BS10/12))","v":false},"Net China Allowable"]
[null,"Full Name - Bwr 3",null,{"$f":"IF(ISBLANK(E5), \"   <First Name, Last Name>\", E5)","v":"   <First Name, Last Name>"},{"$nulls":7},"Country of Residency - Bwr 3",null,{"$f":"IF(ISBLANK(O5), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":3},"Postcode - Bwr 3",null,{"$f":"IF(ISBLANK(U5), \"<If in AUS>\", \"\")","v":"<If in AUS>"},{"$nulls":6},{"v":50000,"d":"$50,000"}]
[null,"Bwr 4",null,{"$f":"IF(ISBLANK(E6), \"<First Name, Last Name>\", E6)","v":"<First Name, Last Name>"},{"$nulls":7},"Bwr 4",null,{"$f":"IF(ISBLANK(O6), \"<Select>\", O6)","v":"<Select>"},{"$nulls":3},"Bwr 4",null,{"$f":"IF(ISBLANK(U6), \"<If in Aus>\", U6)","v":"<If in Aus>"},{"$nulls":6},{"$f":"AA5/'Exchange Rates'!D14","v":{"v":70965.2695970592,"d":"$70,965"}},"AUD",{"$nulls":21},{"$f":"AP7","v":0},"Onshore Income",{"$nulls":21},{"$f":"AP7","v":0},"Onshore Income"]
[{"$nulls":41},{"$f":"SUM(AP3:AP6)","v":0},{"$f":"SUM(AQ3:AQ6)","v":0},{"$f":"SUM(AR3:AR6)","v":0},null,{"$f":"SUM(AT3:AT6)","v":0},{"$f":"SUM(AU3:AU6)","v":0},{"$f":"SUM(AV3:AV6)","v":0},null,{"$f":"AR7","v":0},"Other Offshore",{"$nulls":17},{"$f":"SUM(BQ3:BQ6)","v":0},{"$f":"SUM(BR3:BR6)","v":0},{"$f":"SUM(BS3:BS6)","v":0},null,{"$f":"BO7","v":0},"Other Offshore"]
[{"$nulls":40},"GLEE","Onshore",null,"offshore",null,null,"# Adults","USD CAP",null,{"$f":"SUM(AX4:AX7)","v":0},"Total Income",{"$nulls":18},"# Adults","USD CAP",null,{"$f":"SUM(BU4:BU7)","v":0},"Total Income"]
[{"$nulls":41},"Benchmark","Declared","Benchmark","Declared",{"$nulls":22},"Declared"]
[{"$nulls":40},"Household 3",{"$f":"(E43*Z22)+(E44*Z23)+(E45*Z24)","v":0},{"$f":"E46","v":0},{"$f":"SUM(AA27:AH27)","v":0},{"$f":"AC21","v":0},{"$f":"(IF(AQ10>AP10,AQ10,AP10)+(IF(AS10>AR10,AS10,AR10)))","v":0},{"$f":"SUM(H43+E43+(H44*2)+(E44*2))","v":0},{"$f":"AA6*(SUM(AU10:AU13))","v":0},null,{"$f":"AT7+AV7","v":0},"Total Debts",{"$nulls":16},{"$f":"AC42","v":0},{"$f":"(IF(AQ10>AP10,AQ10,AP10)+(IF(BP10>BO10,BP10,BO10)))","v":0},{"$f":"SUM(H43+(H44*2))","v":0},{"$f":"AA6*(SUM(BR10:BR13))","v":0},null,{"$f":"BQ7+BS7","v":0},"Total Debts"]
[null,"3.   Income - PAYG Income (Monthly)",{"$nulls":38},"Household 4",{"$f":"(O43*Z22)+(O44*Z23)+(O45*Z24)","v":0},{"$f":"O46","v":0},{"$f":"SUM(AI27:AP27)","v":0},{"$f":"AJ21","v":0},{"$f":"(IF(AQ11>AP11,AQ11,AP11)+(IF(AS11>AR11,AS11,AR11)))","v":0},{"$f":"SUM(R43+O43+(R44*2)+(O44*2))","v":0},null,null,{"$f":"AT17","v":0},"Total Living Exp",{"$nulls":16},{"$f":"AJ42","v":0},{"$f":"(IF(AQ11>AP11,AQ11,AP11)+(IF(BP11>BO11,BP11,BO11)))","v":0},{"$f":"SUM(R43+(R44*2))","v":0},null,null,{"$f":"BQ17","v":0},"Total Living Exp"]
[null,"Nett Salary",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Overtime",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":3},{"$f":"SUM(E13)+SUM(E22)+(SUM(O13)*80%)+(SUM(E17)*80%)+(SUM(O17)*0.8)+(SUM(O22)*80%)+(SUM(E27)*80%)+(SUM(O27)*80%)","v":0},"Bwr 3 ",{"$f":"SUM(E13)+SUM(E22)+(SUM(O13)*80%)+(SUM(E17)*80%)+(SUM(O17)*0.8)+(SUM(O22)*80%)+(SUM(E27)*80%)+(SUM(O27)*80%)","v":0},{"$nulls":18},{"$f":"(IF(AQ12>AP12,AQ12,AP12)+(IF(AS12>AR12,AS12,AR12)))","v":0},{"$nulls":22},{"$f":"(IF(AQ12>AP12,AQ12,AP12)+(IF(BP12>BO12,BP12,BO12)))","v":0}]
[null,"Bwr 3",null,{"$f":"IF(ISBLANK(E13), \"<AUD>\", E13)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H13), \"<Local Currency>\", H13)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K13), \"<Select>\", \"\")","v":"<Select>"},null,"Bwr 3",null,{"$f":"IF(ISBLANK(O13), \"<AUD>\", O13)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R13), \"<Local Currency>\", R13)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U13), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":4},{"$f":"SUM(E14)+SUM(E23)+(SUM(O14)*80%)+(SUM(E18)*80%)+(SUM(O18)*0.8)+(SUM(O23)*80%)+(SUM(E28)*80%)+(SUM(O28)*80%)","v":0},"Bwr 4",{"$f":"SUM(E14)+SUM(E23)+(SUM(O14)*80%)+(SUM(E18)*80%)+(SUM(O18)*0.8)+(SUM(O23)*80%)+(SUM(E28)*80%)+(SUM(O28)*80%)","v":0},{"$nulls":18},{"$f":"(IF(AQ13>AP13,AQ13,AP13)+(IF(AS13>AR13,AS13,AR13)))","v":0},{"$nulls":22},{"$f":"(IF(AQ13>AP13,AQ13,AP13)+(IF(BP13>BO13,BP13,BO13)))","v":0}]
[null,"Bwr 4",null,{"$f":"IF(ISBLANK(E13), \"<AUD>\", E13)","v":"<AUD>"},{"$nulls":5},{"$f":"IF(ISBLANK(K14), \"<Select>\", K14)","v":"<Select>"},null,"Bwr 4",{"$nulls":7},{"$f":"IF(ISBLANK(U14), \"<Select>\", U14)","v":"<Select>"}]
[{"$nulls":24},{"$f":"((E34+O34+E38)*125%)+((O36*3%))+Y17","v":0},null,"Mortgage Repayment",null,null,{"$f":"IFERROR((H34/AF15),0)","v":0},null,{"$f":"VLOOKUP(K34,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Total Credit Card Limits",{"$f":"IFERROR((R36/AK15),0)","v":0},null,{"$f":"VLOOKUP(U36,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Nett Commission ",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Bonus",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":4},"Investment Mortgage/s Repayments",{"$nulls":3},{"$f":"IFERROR((R34/AF16),0)","v":0},null,{"$f":"VLOOKUP(U34,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Total China Card Balance",{"$f":"IFERROR((R37/AK16),0)","v":0},null,{"$f":"VLOOKUP(U37,'Exchange Rates'!C4:D16,2,FALSE)","v":{"v":4.52266,"d":"4.52"}}]
[null,"Bwr 3",null,{"$f":"IF(ISBLANK(E17), \"<AUD>\", E17)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H17), \"<Local Currency>\", H17)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K17), \"<Select>\", \"\")","v":"<Select>"},null,"Bwr 3",null,{"$f":"IF(ISBLANK(O17), \"<AUD>\", O17)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R17), \"<Local Currency>\", R17)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U17), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":4},{"$f":"((AD15+AD16+AD17)*125%)+(((AI15+AI16)*3.8%))","v":0},null,"Other Loans Repayments",null,null,{"$f":"IFERROR((H38/AF17),0)","v":0},null,{"$f":"VLOOKUP(K38,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":21},"Onshore","Offshore",{"$nulls":4},"China Offshore Income"]
[null,"Bwr 4",null,{"$f":"IF(ISBLANK(E18), \"<AUD>\", E18)","v":"<AUD>"},{"$nulls":5},{"$f":"IF(ISBLANK(K18), \"<Select>\", K18)","v":"<Select>"},null,"Bwr 4",null,{"$f":"IF(ISBLANK(O18), \"<AUD>\", O18)","v":"<AUD>"},{"$nulls":5},{"$f":"IF(ISBLANK(U18), \"<Select>\", U18)","v":"<Select>"},{"$nulls":32},"BWR 1 ",null,{"$f":"SUM(AD19)+SUM(AD27)+(SUM(AD33)*80%)+(SUM(AK19)*80%)+(SUM(AX19+AR19)*0.8)+(SUM(AK27)*80%)+(SUM(AK33)*80%)","v":0},{"$nulls":4},"BWR 3",null,null,"BWR 4"]
[{"$nulls":52},"BWR 2",null,{"$f":"SUM(AD20)+SUM(AD28)+(SUM(AD34)*80%)+(SUM(AK20)*80%)+(SUM(AX20+AR20)*0.8)+(SUM(AK28)*80%)+(SUM(AK34)*80%)","v":0},{"$nulls":3},"Net PAYG",{"$f":"K13","v":0},{"$f":"H13","v":0},null,{"$f":"K14","v":0},{"$f":"H14","v":0}]
[null,"4.   Income - Self Employed or Other Income (Monthly)",{"$nulls":22},{"$f":"Y29+SUM(E49:E51)+SUM(AC29:AC31)","v":0},{"$nulls":3},"AUD Amount",null,"Offshore",{"$nulls":4},"AUD Amount",null,"Offshore",{"$nulls":14},"BWR 3",null,{"$f":"SUM(AD21)+SUM(AD29)+(SUM(AD35)*80%)+(SUM(AK21)*80%)+(SUM(AX21+AR21)*0.8)+(SUM(AK29)*80%)+(SUM(AK35)*80%)","v":0},{"$nulls":3},"Commissions",{"$f":"K17","v":0},{"$f":"H17*80%","v":0},null,{"$f":"K18","v":0},{"$f":"H18*80%","v":0}]
[null,"Nett Self Employed ",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Other Income",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":5},"Customer Declared Amount",null,{"$f":"IFERROR((H46/AE21),0)","v":0},null,{"$f":"VLOOKUP('GL&EE TOOL'!H46,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Customer Declared Amount",null,{"$f":"IFERROR((R46/AL21),0)","v":0},null,{"$f":"VLOOKUP('GL&EE TOOL'!M46,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":14},"BWR 4",null,{"$f":"SUM(AD22)+SUM(AD30)+(SUM(AD36)*80%)+(SUM(AK22)*80%)+(SUM(AX22+AR22)*0.8)+(SUM(AK30)*80%)+(SUM(AK36)*80%)","v":0},{"$nulls":3},"Self Employed",{"$f":"K22","v":0},{"$f":"H22","v":0},null,{"$f":"K23","v":0},{"$f":"H23","v":0}]
[null,"Bwr 3",null,{"$f":"IF(ISBLANK(E22), \"<AUD>\", E22)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H22), \"<Local Currency>\", H22)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K22), \"<Select>\", \"\")","v":"<Select>"},null,"Bwr 3",null,{"$f":"IF(ISBLANK(O22), \"<AUD>\", O22)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R22), \"<Local Currency>\", R22)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U22), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":4},"Single",1300,{"$nulls":26},"Total ",{"$f":"SUM(AP3:AP6)","v":0},{"$f":"SUM(BC18:BC21)","v":0},{"$nulls":3},"Rental",{"$f":"K27","v":0},{"$f":"H27*80%","v":0},null,{"$f":"K28","v":0},{"$f":"H28*80%","v":0}]
[null,"Bwr 4",null,{"$f":"IF(ISBLANK(E23), \"<AUD>\", E23)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H23), \"                                                    <Local Currency>\", H23)","v":"                                                    <Local Currency>"},null,null,{"$f":"IF(ISBLANK(K23), \"<Select>\", K23)","v":"<Select>"},null,"Bwr 4",{"$nulls":7},{"$f":"IF(ISBLANK(U23), \"<Select>\", U23)","v":"<Select>"},{"$nulls":4},"Couple",2800,{"$nulls":32},"net OT",{"$f":"U13","v":0},{"$f":"R13*80%","v":0},null,{"$f":"U14","v":0},{"$f":"R14*80%","v":0}]
[{"$nulls":24},"Dependant",468,{"$nulls":32},"Bonus",{"$f":"U17","v":0},{"$f":"R17*80%","v":0},null,{"$f":"U18","v":0},{"$f":"R18*80%","v":0}]
[null,"5.   Income - Rental or Investment Income (Monthly)",{"$nulls":56},"other net",{"$f":"U22","v":0},{"$f":"R22*80%","v":0},null,{"$f":"U23","v":0},{"$f":"R23*80%","v":0}]
[null,"Rental Income",null,null,"Onshore",null,null,"Offshore",null,null,"Currency","Nett Investment Income",null,null,"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":3},"Onshore",{"$f":"(E43*Z22)+(O43*Z22)+(E44*Z23)+(O44*Z23)+(E45*Z24)+(O45*Z24)","v":0},"Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%","Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%",{"$nulls":16},"other investment",{"$f":"U27","v":0},{"$f":"R27*80%","v":0},null,{"$f":"U28","v":0},{"$f":"R28*80%","v":0}]
[null,"Bwr 3",null,{"$f":"IF(ISBLANK(E27), \"<Gross, AUD>\", E27)","v":"<Gross, AUD>"},null,null,{"$f":"IF(ISBLANK(H27), \"<Local Currency>\", H27)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K27), \"<Select>\", \"\")","v":"<Select>"},null,"Bwr 3",null,{"$f":"IF(ISBLANK(O27), \"<AUD>\", O27)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R27), \"<Local Currency>\", R27)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U27), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":4},"Offshore",{"$f":"SUM(AA27:AP27)","v":0},{"$f":"IF(NOT(OR(K43=\"china\", K43=\"Vietnam\", K43=\"Malaysia\", K43=\"Indonesia\", K43=\"south korea\")), ((H43*Z22)+(H44*Z23)+(H45*Z24)), \"\")","v":0},{"$f":"IF(K43=\"China\", ((H43*Z22)+(H44*Z23)+(H45*Z24))*60%, \"\")","v":""},{"$f":"IF(K43=\"Vietnam\", ((H43*Z22)+(H44*Z23)+(H45*Z24))*60%, \"\")","v":""},null,{"$f":"IF(K43=\"Malaysia\", ((H43*Z22)+(H44*Z23)+(H45*Z24))*60%, \"\")","v":""},null,{"$f":"IF(K43=\"Indonesia\", ((H43*Z22)+(H44*Z23)+(H45*Z24))*60%, \"\")","v":""},{"$f":"IF(K43=\"South Korea\", ((H43*Z22)+(H44*Z23)+(H45*Z24))*110%, \"\")","v":""},{"$f":"IF(NOT(OR(U43=\"china\", U43=\"Vietnam\", U43=\"Malaysia\", U43=\"Indonesia\", U43=\"south korea\")), ((R43*Z22)+(R44*Z23)+(R45*Z24)), \"\")","v":0},{"$f":"IF(U43=\"China\", ((R43*Z22)+(R44*Z23)+(R45*Z24))*60%, \"\")","v":""},{"$f":"IF(U43=\"Vietnam\", ((R43*Z22)+(R44*Z23)+(R45*Z24))*60%, \"\")","v":""},null,{"$f":"IF(U43=\"Malaysia\", ((R43*Z22)+(R44*Z23)+(R45*Z24))*60%, \"\")","v":""},null,{"$f":"IF(U43=\"Indonesia\", ((R43*Z22)+(R44*Z23)+(R45*Z24))*60%, \"\")","v":""},{"$f":"IF(U43=\"South Korea\", ((R43*Z22)+(R44*Z23)+(R45*Z24))*110%, \"\")","v":""},{"$nulls":17},"Lookup and sum",null,null,"Lookup and sum"]
[null,"Bwr 4",null,{"$f":"IF(ISBLANK(E28), \"<AUD>\", E28)","v":"<AUD>"},{"$nulls":5},{"$f":"IF(ISBLANK(K28), \"<Select>\", K28)","v":"<Select>"},null,"Bwr 4",{"$nulls":7},{"$f":"IF(ISBLANK(U28), \"<Select>\", U28)","v":"<Select>"},{"$nulls":6},"Other Regular Expenses",null,"AUD Amount",null,"Offshore",null,"Currency",{"$nulls":26},"CNY",{"$f":"SUMIF($BH$19:$BH$26,BH28,$BI$19:$BI$26)","v":0},null,"CNY",{"$f":"SUMIF($BK$19:$BK$26,BK28,$BL$19:$BL$26)","v":0}]
[{"$nulls":24},{"$f":"IF(((E46+AC21+O46+AJ21)>(Z26+Z27)),(E46+AC21+O46+AJ21), (Z26+Z27))","v":0},null,"Child Support",null,{"$f":"IFERROR((H49/AE29),0)","v":0},null,{"$f":"VLOOKUP(K49,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":28},{"$f":"'Exchange Rates'!D5","v":4.52266},null,null,{"$f":"'Exchange Rates'!D5","v":4.52266}]
[null,"Total",null,null,{"$f":"IFERROR(#REF!,\"\")","v":""},{"$nulls":21},"Rental ",null,{"$f":"IFERROR((H50/AE30),0)","v":0},null,{"$f":"VLOOKUP(K50,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":28},"AUD Amount",{"$f":"BI28/BH29","v":0},null,"AUD Amount",{"$f":"BL28/BK29","v":0}]
[null,"6.   Existing Debts",{"$nulls":24},"Other  ",null,{"$f":"IFERROR((H51/AE31),0)","v":0},null,{"$f":"VLOOKUP(K51,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":4},"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":3},"Onshore",null,null,"Offshore",null,null,"Currency",{"$nulls":38},"China Offshore Debts"]
[null,"Mortgage Balance",null,{"$f":"IF(ISBLANK(E33), \"<AUD>\", E33)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H33), \"<Local Currency>\", H33)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K33), \"<Select>\", \"\")","v":"<Select>"},null,"Investment Mortgage/s Balance",null,{"$f":"IF(ISBLANK(O33), \"<AUD>\", O33)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(R33), \"<Local Currency>\", R33)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U33), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":39},"Debts","AUD",null,"GLEE"]
[null,"Mortgage Repayment",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K34), \"<Select>\", \"\")","v":"<Select>"},null,"Investment Mortgage/s Repayments",null,"<AUD>",null,null,{"$f":"IF(ISBLANK(R34), \"<Local Currency>\", R34)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U34), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":38},"Mortgage",{"$f":"K34","v":0},{"$f":"AD15*125%","v":0},null,{"$f":"K49","v":0},{"$f":"H49","v":0}]
[{"$nulls":58},"Investment",{"$f":"U34","v":0},{"$f":"AD16*125%","v":0},null,{"$f":"K50","v":0},{"$f":"H50","v":0}]
[null,"Other Loans Balances/Limits",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K36), \"<Select>\", \"\")","v":"<Select>"},null,"Total Credit Card Limits (Exc China)",null,"<AUD>",null,null,{"$f":"IF(ISBLANK(R36), \"<Local Currency>\", R36)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(U36), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":38},"Other",{"$f":"K38","v":0},{"$f":"AD17*125%","v":0},null,{"$f":"K51","v":0},{"$f":"H51","v":0}]
[null,"Description",null,{"$f":"IF(ISBLANK(E37), \"      <Enter description of above declared Loan>\", E37)","v":"      <Enter description of above declared Loan>"},{"$nulls":7},"Total China Card Balances",{"$nulls":4},{"$f":"IF(ISBLANK(R37), \"<Local Currency>\", R37)","v":"<Local Currency>"},{"$nulls":3},"CNY",{"$nulls":37},"Other CC",{"$f":"U36","v":0},{"$f":"AI15*3%","v":0}]
[null,"Other Loans Repayments",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K38), \"<Select>\", \"\")","v":"<Select>"},null,"Total China Card Limits",{"$nulls":4},{"$f":"IF(ISBLANK(R38), \"<Local Currency>\", R38)","v":"<Local Currency>"},{"$nulls":3},"CNY",{"$nulls":38},"CNY",{"$f":"AI16*3%","v":0}]
[]
[null,"Total",null,null,{"$f":"IFERROR(#REF!,\"\")","v":""},{"$nulls":54},"Lookup and sum","AUD Amount",null,"Lookup and sum"]
[null,"7.   General Living Expenses (Monthly)",{"$nulls":57},"CNY",{"$f":"SUMIF($BH$34:$BH$38,BH41,$BI$34:$BI$38)","v":0},null,"CNY",{"$f":"SUMIF($BK$34:$BK$36,BK41,$BL$34:$BL$36)","v":0}]
[null,"Household 3",null,null,"Onshore",null,null,"Offshore",null,null,"Country","Household 4",null,null,"Onshore",null,null,"Offshore",null,null,"Country",{"$nulls":41},{"$f":"'Exchange Rates'!D5","v":4.52266}]
[null,"# of Single Adults",{"$nulls":7},{"$f":"IF(ISBLANK(K43), \"<Select>\", \"\")","v":"<Select>"},null,"# of Single Adults",{"$nulls":7},{"$f":"IF(ISBLANK(U43), \"<Select>\", \"\")","v":"<Select>"},{"$nulls":42},"AUD Amount",{"$f":"BL41/BK42","v":0}]
[null,"# of Couple ",{"$nulls":9},"# of Couple "]
[null,"# of Dependants",{"$nulls":9},"# of Dependants"]
[null,"Customer Declared Amount",null,null,{"$f":"'GL&EE TOOL'!F44","v":0},null,null,{"$f":"'GL&EE TOOL'!H44","v":0},null,null,"Calculator","Customer Declared Amount",null,null,{"$f":"'GL&EE TOOL'!K44","v":0},null,null,{"$f":"'GL&EE TOOL'!M44","v":0},null,null,"Calculator"]
[]
[null,"Other Regular Expenses",null,null,"Onshore",null,null,"Offshore",null,null,"Currency"]
[null,"Child Support",null,{"$f":"IF(ISBLANK(E49), \"<AUD>\", E49)","v":"<AUD>"},null,null,{"$f":"IF(ISBLANK(H49), \"<Local Currency>\", H49)","v":"<Local Currency>"},null,null,{"$f":"IF(ISBLANK(K49), \"<Select>\", \"\")","v":"<Select>"}]
[null,"Rental ",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K50), \"<Select>\", \"\")","v":"<Select>"}]
[null,"Other  ",null,"<AUD>",null,null,"<Local Currency>",null,null,{"$f":"IF(ISBLANK(K51), \"<Select>\", \"\")","v":"<Select>"}]
[]
[{"$nulls":8},"Back to Main Page"]
[]
[]
[]
[null,"9.   Disclaimer"]
[null,{"$f":"'Servicing Calc'!B71","v":"Version 09/06/2022"}]
[null,"For Broker and internal use only, not for publication.\n\nThis calculation is not an offer of credit but an estimate only of the applicant’s capacity to service the proposed loan based on the information provided, and does not include all applicable fees including any government or 3rd party fees. Our lending criteria and basis upon which we assess what a borrower can afford may change at any time without notice. \n\nAll interest rates referred to in the calculators are current, as indicated on brighten.com.au. The interest rates represented on this page may include promotional discounts and are subject to change. When assessing ability to service a loan, Brighten may use an interest rate that is higher than the current interest rate for the loan requested.\n\nThe output of the is subject to assumptions that are subject to change.  The calculator does not take into account any future refinancing options which may be available. The calculator does not take into account any product features, grants or any applicable bank fees."]

{"sheet":"GL&EE TOOL","index":2,"n_rows":50,"n_cols":15,"rows_kept":50,"merged":[[1,7,2,12],[3,1,3,12],[5,14,6,16],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[25,1,25,12],[27,14,28,16],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[49,1,57,12]]}
[]
[{"$nulls":7},"General Living& Entertainment Expenses Tool"]
[]
[null,"1. General Living Expenses (Monthly)"]
[null,"Household 1 Status",{"$nulls":7},"Household 2 Status"]
[{"$nulls":5},"Onshore",null,"Offshore",null,null,"Onshore",null,"Offshore",null,"Back To Main Page"]
[null,"Property Utilities (eg. rates, electricity)"]
[null,"Phone, Internet"]
[null,"Pay TV, Media Streaming"]
[null,"Food & Groceries"]
[null,"Recreation & Entertainment (eg. Gym membership)"]
[null,"Clothing & Personal Care"]
[null,"Medical & Health"]
[null,"Transport"]
[null,"Education"]
[null,"Childcare"]
[null,"Insurance"]
[null,"Investment Property Utilities (eg. rates,maintenance, insurance)"]
[null,"Other (Describe  Below:)"]
[]
[]
[{"$nulls":3},"Monthly Total ",null,{"$f":"SUM(F7:F20)","v":0},null,{"$f":"SUM(H7:H20)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(K7:K20)","v":0},null,{"$f":"SUM(M7:M20)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":7},"Currency",{"$nulls":4},"Currency"]
[{"$nulls":6},{"$f":"IF(ISBLANK(H24), \"            <Select>\", \"\")","v":"            <Select>"},{"$nulls":4},{"$f":"IF(ISBLANK(M24), \"            <Select>\", \"\")","v":"            <Select>"}]
[]
[null,"2. General Living Expenses (Monthly)"]
[null,"Household 3 Status",{"$nulls":7},"Household 4 Status"]
[{"$nulls":5},"Onshore",null,"Offshore",null,null,"Onshore",null,"Offshore",null,"Back To Additional Bwrs"]
[null,"Property Utilities (eg. rates, electricity)"]
[null,"Phone, Internet"]
[null,"Pay TV, Media Streaming"]
[null,"Food & Groceries"]
[null,"Recreation & Entertainment (eg. Gym membership)"]
[null,"Clothing & Personal Care"]
[null,"Medical & Health"]
[null,"Transport"]
[null,"Education"]
[null,"Childcare"]
[null,"Insurance"]
[null,"Investment Property Utilities (eg. rates,maintenance, insurance)"]
[null,"Other (Describe  Below:)"]
[]
[]
[{"$nulls":3},"Monthly Total ",null,{"$f":"SUM(F29:F42)","v":0},null,{"$f":"SUM(H29:H42)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(K29:K42)","v":0},null,{"$f":"SUM(M29:M42)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":7},"Currency",{"$nulls":4},"Currency"]
[{"$nulls":6},{"$f":"IF(ISBLANK(H46), \"            <Select>\", \"\")","v":"            <Select>"},{"$nulls":4},{"$f":"IF(ISBLANK(M46), \"            <Select>\", \"\")","v":"            <Select>"}]
[]
[null,"3.   Disclaimer"]
[null,{"$f":"'Servicing Calc'!B71","v":"Version 09/06/2022"}]
[null,"For Broker and internal use only, not for publication.\n\nThis calculation is not an offer of credit but an estimate only of the applicant’s capacity to service the proposed loan based on the information provided, and does not include all applicable fees including any government or 3rd party fees. Our lending criteria and basis upon which we assess what a borrower can afford may change at any time without notice. \n\nAll interest rates referred to in the calculators are current, as indicated on brighten.com.au. The interest rates represented on this page may include promotional discounts and are subject to change. When assessing ability to service a loan, Brighten may use an interest rate that is higher than the current interest rate for the loan requested.\n\nThe output of the is subject to assumptions that are subject to change.  The calculator does not take into account any future refinancing options which may be available. The calculator does not take into account any product features, grants or any applicable bank fees."]

{"sheet":"Loan Fees Calculator","index":3,"n_rows":33,"n_cols":27,"rows_kept":33,"hidden":true,"merged":[[1,1,1,12],[4,3,4,8],[5,3,5,5],[8,3,8,5],[9,3,9,5],[13,3,13,5],[13,6,13,8],[32,1,43,8]]}
[{"$nulls":17},"2020-08-31"]
[{"$nulls":16},{"$f":"TODAY()","v":"2022-07-26"},"2020-12-31"]
[]
[null,"1.  Loan Details",{"$nulls":15},"Application fee:","Valuation Fee","Legal Fee","Settlement Fee","Establishment fee","Risk Fee","1st Year Fee","Ongoing Fee","Construction Fee","Split Fee"]
[null,"Loan Product",null,"Brighten Easy Builder",{"$nulls":12},"Brighten Saver",{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H18),\"\")","v":""},{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H19),\"\")","v":""},{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H20),\"\")","v":""},{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H21),\"\")","v":""},{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H22),\"\")","v":""},{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H23),\"\")","v":""},{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H24),\"\")","v":""},{"$f":"IF(D5=\"Brighten Saver\", ('Brighten Product'!H24),\"\")","v":""}]
[null,"Loan Term",null,0,null,null,"Years",{"$nulls":9},"Brighten Easy Builder",{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD18),\"\")","v":{"v":660,"d":"$660.00"}},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD19),\"\")","v":{"v":330,"d":"$330.00"}},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD20),\"\")","v":{"v":300,"d":"$300.00"}},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD21),\"\")","v":0},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD22),\"\")","v":0},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD23),\"\")","v":{"v":18000,"d":"$18,000.00"}},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD24),\"\")","v":{"v":499,"d":"$499.00"}},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD24),\"\")","v":{"v":499,"d":"$499.00"}},{"$f":"IF(D5=\"Brighten Easy Builder\", ('Brighten Product'!AD28),\"\")","v":{"v":300,"d":"$300.00"}}]
[null,"P&I or  IO",{"$nulls":3},"P&I",{"$nulls":10},"Brighten Platinum",{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N18),\"\")","v":""},{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N19),\"\")","v":""},{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N20),\"\")","v":""},{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N21),\"\")","v":""},{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N22),\"\")","v":""},{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N23),\"\")","v":""},{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N24),\"\")","v":""},{"$f":"IF(D5=\"Brighten Platinum\", ('Brighten Product'!N24),\"\")","v":""}]
[null,"I/O Term",{"$nulls":3},5,"Year/s",{"$nulls":9},"Brighten Platinum Offset",{"$f":"IF(D6=\"Brighten Platinum Offset\", (#REF!),\"\")","v":""},{"$f":"IF(D6=\"Brighten Platinum\", (#REF!),\"\")","v":""},{"$f":"IF(D6=\"Brighten Platinum\", (#REF!),\"\")","v":""},{"$f":"IF(D6=\"Brighten Platinum\", (#REF!),\"\")","v":""},{"$f":"IF(D6=\"Brighten Platinum\", (#REF!),\"\")","v":""},{"$f":"IF(D6=\"Brighten Platinum\", (#REF!),\"\")","v":""},{"$f":"IF(D6=\"Brighten Platinum\", (#REF!),\"\")","v":""},{"$f":"IF(D6=\"Brighten Platinum\", (#REF!),\"\")","v":""}]
[null,"Loan Amount",null,{"v":1800000,"d":"$1,800,000.00"},{"$nulls":12},"Brighten Evergreen",{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T18),\"\")","v":""},{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T19),\"\")","v":""},{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T20),\"\")","v":""},{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T21),\"\")","v":""},{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T22),\"\")","v":""},{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T23),\"\")","v":""},{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T24),\"\")","v":""},{"$f":"IF(D5=\"Brighten Evergreen\", ('Brighten Product'!T24),\"\")","v":""}]
[null,"Security Value",null,{"v":3000000,"d":"$3,000,000.00"},{"$nulls":13},{"$f":"IF(D5=\"Evergreen Star Package\", (#REF!),\"\")","v":""},{"$f":"IF(D5=\"Evergreen Star Package\", (#REF!),\"\")","v":""},{"$f":"IF(D5=\"Evergreen Star Package\", (#REF!),\"\")","v":""},{"$f":"IF(D5=\"Evergreen Star Package\", (#REF!),\"\")","v":""},{"$f":"IF(D5=\"Evergreen Star Package\", (#REF!),\"\")","v":""},{"$f":"IF(D5=\"Evergreen Star Package\", (#REF!),\"\")","v":""},{"$f":"IF(D5=\"Evergreen Star Package\", (#REF!),\"\")","v":""},{"$f":"IF(D5=\"Evergreen Star Package\", ((#REF!)-990),\"\")","v":""}]
[null,"Small Apartment (Size <50sqm)",null,".",null,"Yes",{"$nulls":10},"Totals",{"$f":"SUM(R5:R10)","v":{"v":660,"d":"$660.00"}},{"v":330,"d":"$330.00"},{"v":300,"d":"$300.00"},0,0,{"v":18000,"d":"$18,000.00"},{"v":499,"d":"$499.00"},{"v":499,"d":"$499.00"},{"v":300,"d":"$300.00"}]
[null,"Self Employed",{"$nulls":3},"No"]
[null,"Fixed Rate",{"$nulls":3},"No"]
[null,"LVR",null,{"$f":"D9/D10","v":{"v":0.6,"d":"60.00%"}},null,null,{"$f":"IF(D5=\"Brighten Evergreen\",IF(OR(AND(AND(D9>1500000,D9<2000000),Q19>50%),AND(D9=1500000,Q19>70%)),\"LVR exceeds max acceptable LVR for this loan amount\",\"\"),IF(D5=\"Brighten Easy Builder\", IF(OR(AND(D9>=1000000,Q19>70%),AND(D9>=1500000,Q19>65%),AND(D9>=2000000,Q19>50%)),\"LVR exceeds max acceptable LVR for this loan amount\",\"\"),\"\"))","v":""}]
[]
[null,"2.  Fees"]
[]
[null,"Application Fee",null,{"$f":"IF(LEN(G14)=0,R11,\"-\")","v":{"v":660,"d":"$660.00"}},{"$nulls":12},{"$f":"D14","v":{"v":0.6,"d":"60.00%"}}]
[null,"Settlement Fee",null,{"$f":"IF(LEN(G14)=0,U11,\"-\")","v":0},{"$nulls":12},{"$f":"D14*1","v":{"v":0.6,"d":"60.00%"}}]
[null,"Legal Fee",null,{"$f":"IF(LEN(G14)=0,T11,\"-\")","v":{"v":300,"d":"$300.00"}},{"$nulls":12},{"$f":"IF(AND(AND(D9>='Risk Fee Matrix'!B43,D9<='Risk Fee Matrix'!B44),Q19>0.5),\"NOT APPLICABLE\",_xlfn.IFNA(W11,\"NOT APPLICABLE\"))","v":"NOT APPLICABLE"}]
[null,"Ongoing Annual Fee",null,{"$f":"IF(LEN(G14)=0,Y11,\"-\")","v":{"v":499,"d":"$499.00"}}]
[null,"Establishment Fee",null,{"$f":"IF(LEN(G14)=0,V11,\"-\")","v":0}]
[null,"Risk Fee",null,{"$f":"IF(LEN(G14)=0,W11,\"-\")","v":{"v":18000,"d":"$18,000.00"}}]
[null,"Valuation Fee",null,{"$f":"IF(LEN(G14)=0,S11,\"-\")","v":{"v":330,"d":"$330.00"}},null,{"$f":"IF(LEN(G14)=0,IF(D10>750000,\"Quote maybe required\",\"\"),\"\")","v":"Quote maybe required"}]
[null,"Discharge Fee",null,{"$f":"IF(LEN(G14)=0,550,\"-\")","v":{"v":550,"d":"$550.00"}}]
[null,"Progress Payment Fees",null,{"$f":"IF(LEN(G14)=0,Z11,\"-\")","v":{"v":300,"d":"$300.00"}},null,{"$f":"IF(LEN(G14)=0,IF(Z11>400,\"*per drawdown\",\"\"),\"\")","v":""}]
[null,"Other fees ",{"$nulls":3},"Total Upfront Fees",{"$f":"IF(LEN(G14)=0,IF(AND(Q2>R1,Q2<R2),IF(D5=\"Brighten Evergreen\",D18+D19+D20+D21+D23+D24,D18+D19+D20+D21+D22+D23+D24),D19+D20+D21+D22+D23+D24),\"-\")","v":{"v":19129,"d":"$19,129.00"}}]
[]
[null,"Total",null,{"$f":"SUM(D18:D27)","v":{"v":20639,"d":"$20,639.00"}}]
[]
[null,"3.   Disclaimer"]
[null,"Version 13/10/2021"]
[null,"For Broker and internal use only, not for publication.\n\nThis calculation is not an offer of credit but an estimate only of the applicant’s capacity to service the proposed loan based on the information provided, and does not include all applicable fees including any government or 3rd party fees. Our lending criteria and basis upon which we assess what a borrower can afford may change at any time without notice. \n\nAll interest rates referred to in the calculators are current, as indicated on brighten.com.au. The interest rates represented on this page may include promotional discounts and are subject to change. When assessing ability to service a loan, Brighten may use an interest rate that is higher than the current interest rate for the loan requested.\n\nThe output of the is subject to assumptions that are subject to change.  The calculator does not take into account any future refinancing options which may be available. The calculator does not take into account any product features, grants or any applicable bank fees."]

{"sheet":"Exchange Rates","index":4,"n_rows":16,"n_cols":4,"rows_kept":16,"hidden":true,"merged":[[1,1,1,3]]}
["BHLJF!"]
[null,"Exchange Rates"]
[null,"Country","Currency Name","Rate"]
[null,"Australia","AUD",{"v":1,"d":"1.0000"}]
[null,"China","CNY",{"v":4.52266,"d":"4.5227"}]
[null,"Hong Kong SAR","HKD",{"v":5.48012,"d":"5.4801"}]
[null,"Indonesia","IDR",{"v":10099.5,"d":"10099.5000"}]
[null,"Japan","JPY",79.7781]
[null,"Macau SAR","MOP",{"v":5.89,"d":"5.8900"}]
[null,"Malaysia","MYR",{"v":3.06,"d":"3.0600"}]
[null,"Singapore","SGD",{"v":0.95515,"d":"0.9552"}]
[null,"South Korea","KRW",{"v":879.87,"d":"879.8700"}]
[null,"Taiwan","NTD",{"v":20.67,"d":"20.6700"}]
[null,"United States","USD",{"v":0.70457,"d":"0.7046"}]
[null,"United Kingdom","GBP",{"v":0.51816,"d":"0.5182"}]
[null,"Vietnam","VND",{"v":16698.39,"d":"16698.3900"}]

{"sheet":"Assessment Rate Table","index":5,"n_rows":28,"n_cols":9,"rows_kept":28,"hidden":true,"merged":[[2,1,2,3],[2,6,2,8],[14,1,14,3],[14,6,14,8]]}
[]
[]
[null,"Brighten Evergreen",{"$nulls":4},"Brighten Easy Builder"]
[]
[null,"Loan amount","LVR","Rate",null,null,"Loan amount","LVR","Rate"]
[]
[null,"$150,000.00 - $1,000,000.00","0% - 60%",{"v":0.0463,"d":"4.63%"},null,null,"$200,000.00 - $900,000.00","0% - 60%",{"v":0.0499,"d":"4.99%"}]
[]
[null,"$150,000.00 - $1,000,000.00","60% - 65%",{"v":0.0463,"d":"4.63%"},null,null,"$200,000.00 - $900,000.00","60% - 65%",{"v":0.0499,"d":"4.99%"}]
[]
[null,"$150,000.00 - $1,000,000.00","65% - 70%",{"v":0.0503,"d":"5.03%"},null,null,"$200,000.00 - $900,000.00","65% - 70%",{"v":0.0549,"d":"5.49%"}]
[]
[null,"$150,000.00 - $1,000,000.00","70% - 75%",{"v":0.0543,"d":"5.43%"},{"$nulls":3},"70% - 75%"]
[]
[null,"Loadings",{"$nulls":4},"Loadings"]
[null,"Interest  Only (IO)",null,{"v":0.003,"d":"0.30%"},null,null,"Interest  Only (IO)",null,{"v":0.003,"d":"0.30%"}]
[null,"Self Employed (SE)",null,{"v":0.003,"d":"0.30%"},null,null,"Self Employed (SE)",null,{"v":0.003,"d":"0.30%"}]
[null,"Loan Amount",{"$nulls":4},"Loan Amount"]
[null,"$1,000,000.00 - $1,500,000.00",null,{"v":0.004,"d":"0.40%"},null,null,"≤$900,000.00"]
[null,"> $1,500,000.00",null,{"v":0.008,"d":"0.80%"},null,null,"> $900,000.00",null,{"v":0.01,"d":"1.00%"}]
[null,"Obtain SE income:",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Evergreen\",\"\",'Servicing Calc'!E14)","v":"NO"},null,null,"Obtain SE income:",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Easy Builder\",\"\",'Servicing Calc'!E14)","v":""}]
[]
[null,"Base rate:",null,{"$f":" IF('Servicing Calc'!E11:E11<>\"Brighten Evergreen\",\"\",IF('Servicing Calc'!O13:O13<=60%,D7,IF(AND('Servicing Calc'!O13:O13>60%,'Servicing Calc'!O13:O13<=65%),D9, IF(AND('Servicing Calc'!O13:O13>65%,'Servicing Calc'!O13:O13<=70%), D11,D13))))","v":{"$error":"#DIV/0!"}},null,null,"Base rate:",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Easy Builder\",\"\", IF('Servicing Calc'!O13:O13<=60%,I7,IF(AND('Servicing Calc'!O13:O13>60%,'Servicing Calc'!O13:O13<=65%),I9, IF(AND('Servicing Calc'!O13:O13>65%,'Servicing Calc'!O13:O13<=70%), I11,\"\"))))","v":""}]
[null,"Loan amount > 1mil or 1.5mil",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Evergreen\",\"\",IF('Servicing Calc'!O11:O11<=1000000,D23,IF('Servicing Calc'!O11:O11>1500000,D23+D20,D23+D19)))","v":{"$error":"#DIV/0!"}},null,null,"Loan amount > 900K or 1.5mil",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Easy Builder\",\"\",IF('Servicing Calc'!O11:O11>900000,I23+I20,I23))","v":""}]
[null,"IO",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Evergreen\",\"\",IF(OR('Servicing Calc'!E12:E12=\"I/O\", 'Servicing Calc'!E13>0),D24+D16,D24))","v":{"$error":"#DIV/0!"}},null,null,"IO",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Easy Builder\",\"\",IF(OR('Servicing Calc'!E12:E12=\"I/O\", 'Servicing Calc'!E13>0),I24+I16,I24))","v":""}]
[null,"SE",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Evergreen\",\"\",IF('Servicing Calc'!E14=\"YES\",D25+D17,D25))","v":{"$error":"#DIV/0!"}},null,null,"SE",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Easy Builder\",\"\",IF('Servicing Calc'!E14=\"YES\", I25+I17,I25))","v":""}]
[null,"(+2.5%)",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Evergreen\",\"\",D26+2.5%)","v":{"$error":"#DIV/0!"}},null,null,"(+2.5%)",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Easy Builder\",\"\",I26+2.5%)","v":""}]
[null,"Assessment Rate",null,{"$f":"IF('Servicing Calc'!E11:E11<>\"Brighten Evergreen\",\"\",IF(D27>5.5%,D27,5.5%))","v":{"$error":"#DIV/0!"}},null,null,"Assessment Rate",null,{"$f":"IF(I27>5.5%,I27,5.5%)","v":""}]

{"sheet":"LVR Calc","index":6,"n_rows":2145,"n_cols":39,"rows_kept":2145,"hidden":true,"merged":[[5,31,8,31],[5,35,8,35],[9,6,9,8],[9,9,10,12],[10,6,10,8],[11,6,11,8],[11,9,13,12],[13,6,13,8],[14,6,14,8],[14,9,15,12],[18,1,21,12]]}
[]
[]
[{"$nulls":15},"Apartment Type",{"$nulls":7},"Max LVR",{"$f":"IFERROR(IF(AND(G10=\"House and Land\",VLOOKUP(G10,P5:U6,6,0)=0%),0%,IF(G10=\"House and Land\",IF(G11*VLOOKUP(G10,P4:U6,6,0)>2000000,2000000/G11,IF(G11*VLOOKUP(G10,P4:U6,6,0)<200000, \"No Result\",VLOOKUP(G10,P4:U6,6,0))),IF(G11*VLOOKUP(G10,P4:U6,6,0)>2000000,2000000/G11,IF(G11*VLOOKUP(G10,P4:U6,6,0)<150000, \"No Result\",VLOOKUP(G10,P4:U6,6,0))))),\"\")","v":{"v":0.4854368932038835,"d":"49%"}}]
[{"$nulls":15},"Apartment or Townhouse",null,null,{"$f":"V4","v":{"v":750000,"d":"$750,000.00"}},null,{"$f":"Q24","v":{"v":0.7,"d":"70%"}},{"$f":"IF(Q24=\"N/A\",\"N/A\",MIN(2000000,Q25))","v":{"v":750000,"d":"$750,000.00"}},null,"MAX LM",{"$f":"IFERROR(IF(AND(G10=\"House and Land\",VLOOKUP(G10,P5:U6,6,0)=0%),0,IF(G10=\"House and Land\",IF(G11*G14>2000000,2000000,IF(G11*G14<200000,200000,G11*G14)),IF(G11*G14>2000000,2000000,IF(G11*G14<150000,150000,G11*G14)))),\"\")","v":{"v":500000,"d":"$500,000.00"}}]
[null,"1.  Loan Details",{"$nulls":13},"Apartment or Townhouse or Detached House",null,null,{"$f":"V5","v":{"v":500000,"d":"$500,000.00"}},null,{"$f":"Q48","v":{"v":0.4854368932038835,"d":"49%"}},{"$f":"IF(Q48=\"N/A\",\"N/A\",MIN(2000000,Q49))","v":{"v":500000,"d":"$500,000.00"}},null,"Max LVR",{"$f":"G15/G11","v":{"v":0.4854368932038835,"d":"49%"}}]
[{"$nulls":15},"House and Land",null,null,{"v":500000,"d":"$500,000.00"},null,{"$f":"Q68","v":{"v":0.65,"d":"65%"}},{"$f":"IF(Q68=\"N/A\",\"N/A\",MIN(2000000,Q69))","v":{"v":500000,"d":"$500,000.00"}},null,"MAX LM",{"$f":"VLOOKUP(G10,P5:S6,4,0)","v":500000},{"$nulls":6},"Sydney and Melbourne Metro",null,"High Density",null,"Other Metro Cities",null,null,"Other Category 1"]
[]
[{"$nulls":15},"Apartment/Townhouse ",{"$nulls":17},"High Density (postcode+ there are more than 65 units in the complex）",{"$nulls":4},"Other Category 1 "]
[{"$nulls":33},"Max 65%",{"$nulls":4},"Max 60% up to $500,000"]
[{"$nulls":4},"Property Type",null,"Apartment or Townhouse or Detached House",null,null,"Please enter the estimated Value (or Purchase Price) and Postcode of your security.",{"$nulls":5},"SYD AND MELB METRO",{"$nulls":4},"OTHER METRO",{"$nulls":3},"OTHER CATEGORY 1 LOCATIONS",{"$nulls":3},"NSW",2010,"NSW",2010,null,4000,"QLD",4007,null,"NSW",2012]
[{"$nulls":4},"Purchase Price",null,{"v":1030000,"d":"$1,030,000.00"},{"$nulls":8},"price","loan size","lvr",null,null,"price","loan size","lvr",null,"price","loan size","lvr",null,null,2011,null,2011,null,4001,null,4008,null,null,2013]
[{"$nulls":4},"Property Postcode",null,2012,null,null,{"$f":"IF(G12=\"\",\"\",IF(ISNA(VLOOKUP(G12,AH10:AH58,1,0))=TRUE,IF(ISNA(VLOOKUP(G12,AD10:AD2146,1,0))=TRUE,\"*The postcode of your property may not had been added to our database, please contact us for more details.\",\"\"),IF(G10=\"House and Land\",\"\",\"*LVR restriction applies for Inner City High Density Units/Apartments\")))","v":""},{"$nulls":5},{"$f":"Q12/R12","v":{"v":200000,"d":"$200,000"}},{"v":150000,"d":"$150,000"},{"v":0.75,"d":"75%"},null,null,{"$f":"V12/W12","v":{"v":214285.7142857143,"d":"$214,285.71"}},{"v":150000,"d":"$150,000"},{"v":0.7,"d":"70%"},null,{"$f":"Z12/AA12","v":{"v":250000,"d":"$250,000"}},{"v":150000,"d":"$150,000"},{"v":0.6,"d":"60%"},null,null,2012,null,2012,null,4002,null,4009,null,null,2014]
[{"$nulls":15},{"$f":"Q13/R12+0.1","v":{"v":1000000.1,"d":"$1,000,000"}},{"v":750000,"d":"$750,000"},{"v":0.7,"d":"70%"},null,null,{"$f":"V13/W12+0.1","v":{"v":714285.8142857143,"d":"$714,286"}},{"v":500000,"d":"$500,000"},{"v":0.65,"d":"65%"},null,{"$f":"Z13/AA12+0.1","v":{"v":833333.4333333333,"d":"$833,333.43"}},{"v":500000,"d":"$500,000"},{"v":0.6,"d":"60%"},null,null,2013,null,2013,null,4003,null,4010,null,null,2250]
[{"$nulls":4},"Max. LVR",null,{"$f":"IFERROR(IF(G10=\"House and Land\",IF(Y6<200000,\"N/A\",Y5),IF(Y6<150000,\"N/A\",Y5)),\"\")","v":{"v":0.4854368932038835,"d":"49%"}},{"$nulls":8},{"$f":"Q14/R13+0.1","v":{"v":1285714.3857142858,"d":"$1,285,714"}},{"v":900000,"d":"$900,000"},{"v":0.65,"d":"65%"},null,null,{"$f":"V14/W13+0.1","v":{"v":1230769.3307692308,"d":"$1,230,769"}},{"v":800000,"d":"$800,000"},{"v":0.6,"d":"60%"},{"$nulls":6},2014,null,2014,null,4004,null,4011,null,null,2251]
[{"$nulls":4},"Max. Loan Amount",null,{"$f":"IFERROR(IF(G10=\"House and Land\",IF(Y6<200000,\"N/A\",Y6),IF(Y6<150000,\"N/A\",Y6)),\"\")","v":{"v":500000,"d":"$500,000.00"}},null,null,{"$f":"IFERROR(IF(G10=\"House and Land\",IF(G14=\"\",\"\",IF(G14=\"N/A\",\"Loan size can  only be range from $200,000 to $2,000,000\",IF(G14=\"N/A\",\"Loan size can  only be range from $200,000 to $2,000,000\",\"\"))),IF(G14=\"\",\"\",IF(G14=\"N/A\",\"Loan size can  only be range from $150,000 to $2,000,000\",IF(G14=\"N/A\",\"Loan size can  only be range from $150,000 to $2,000,000\",\"\")))),\"\")","v":""},{"$nulls":5},{"$f":"Q15/R14+0.1","v":{"v":2307692.4076923076,"d":"$2,307,692"}},{"v":1500000,"d":"$1,500,000"},{"v":0.5,"d":"50%"},null,null,{"$f":"V15/W14+0.1","v":{"v":1500000.1,"d":"$1,500,000"}},{"v":900000,"d":"$900,000"},{"v":0.5,"d":"50%"},{"$nulls":6},2015,null,2015,null,4005,null,4012,null,null,2252]
[{"$nulls":15},{"v":4000000.1,"d":"$4,000,000"},{"v":2000000,"d":"$2,000,000"},{"v":0.5,"d":"50%"},{"$nulls":11},2016,null,2016,null,4006,null,4013,null,null,2253]
[null,"2.   Disclaimer",{"$nulls":13},{"v":100000000,"d":"$100,000,000"},{"v":2000000,"d":"$2,000,000"},{"v":0.5,"d":"50%"},{"$nulls":11},2021,null,2021,null,4101,null,4014,null,null,2254]
[null,"Version 25/01/2021",{"$nulls":13},"PRICE",{"$f":"G11","v":{"v":1030000,"d":"$1,030,000"}},{"$f":"VLOOKUP(Q18,P12:R17,3,TRUE)","v":0.7},{"$nulls":11},2022,null,2022,null,4169,null,4015,null,null,2255]
[null,"*Maximum LVR for Inner City High Density Apartment (I.e. there are more than 65 units in the complex) is 65%.\nMaximum LVR for a house under construction is 70%.\nWhere multiple restrictions apply, the lowest LVR is applied as the maximum.\nMinimum loan per security $150,000($200,000 for construction loan). Maximum loan per security $2,000,000. Maximum Exposure to one borrower $3,000,000.\n",{"$nulls":13},"MAX LVR-1",{"$f":"IF(IF(ISNA(VLOOKUP(Q22,AF10:AF2001,1,FALSE)),\"false\",\"true\")=\"true\",IF(Q18>100000000,\"50%\",VLOOKUP(Q18,P12:R17,3,TRUE)),\"50%\")","v":{"v":0.7,"d":"70%"}},{"$nulls":3},"MAX LVR-2",{"$f":"IF(IF(ISNA(VLOOKUP(Q22,AJ10:AJ1001,1,FALSE)),\"false\",\"true\")=\"true\",VLOOKUP(Q18,U12:W16,3,TRUE),\"N/A\")","v":"N/A"},null,null,"MAX LVR-3",{"$f":"IF(IF(ISNA(VLOOKUP(Q22,AM10:AM1001,1,FALSE)),\"false\",\"true\")=\"true\",VLOOKUP(Q18,Y12:AA14,3,TRUE),\"N/A\")","v":{"v":0.6,"d":"60%"}},{"$nulls":3},2023,null,2023,null,2000,null,4016,null,null,2256]
[{"$nulls":15},"MAX LOAN-1",{"$f":"IF(AND(Q19=70%,Q19*Q18<750000), 750000,IF(AND(Q19=65%,Q19*Q18<900000),900000,IF(AND(Q19=50%,Q19*Q18<1500000),1500000,Q19*Q18)))","v":{"v":750000,"d":"$750,000"}},{"$nulls":3},"MAX LOAN-2",{"$f":"IF(Q18>1500000,900000,IF(AND(V19=65%,V19*Q18<500000), 500000,IF(AND(V19=60%,V19*Q18<800000),800000,IF(AND(V19=50%,V19*Q18<900000),900000,V19*Q18))))","v":{"$error":"#VALUE!"}},null,null,"MAX LOAN-3",{"$f":"IF(Q18>833333,500000,Z19*Q18)","v":{"v":500000,"d":"$500,000"}},{"$nulls":3},2024,null,2024,null,2001,null,4017,null,null,2257]
[{"$nulls":29},2025,null,2025,null,2002,null,4018,null,null,2258]
[{"$nulls":15},"POSTCODE",{"$f":"G12","v":2012},{"$f":"IF(IF(ISNA(VLOOKUP(Q22,AD10:AD2559,1,FALSE)),\"false\",\"true\")=\"false\",\"The postcode of your property may not yet have been added to our database, please contact us for more details.\",\"\")","v":""},{"$nulls":11},2026,null,2026,null,2003,null,4019,null,null,2259]
[{"$nulls":21},"+IF(ISNA(VLOOKUP(G12,AH10:AH57,1,0))=TRUE,0,1)",{"$nulls":7},2027,null,2027,null,2004,null,4020,null,null,2260]
[{"$nulls":15},"MAX LVR (USELESS NOW)",{"$f":"IF(IF(ISNA(VLOOKUP(Q22,AF10:AF1001,1,FALSE)),\"false\",\"true\")=\"true\",Q19,IF(IF(ISNA(VLOOKUP(Q22,AJ10:AJ1001,1,FALSE)),\"false\",\"true\")=\"true\",V19,Z19))","v":{"v":0.7,"d":"70%"}},{"$f":"IF(IF(ISNA(VLOOKUP(Q22,AH10:AH702,FALSE)),\"false\",\"true\")=\"true\",\"Your security may be an Inner City High Density Apartment*\",\"\")","v":"Your security may be an Inner City High Density Apartment*"},{"$nulls":11},2028,null,2028,null,2005,null,4021,null,null,2261]
[{"$nulls":15},"MAX LOAN",{"$f":"IF(IF(ISNA(VLOOKUP(Q22,AF10:AF1001,1,FALSE)),\"false\",\"true\")=\"true\",Q20,IF(IF(ISNA(VLOOKUP(Q22,AJ10:AJ1001,1,FALSE)),\"false\",\"true\")=\"true\",V20,Z20))","v":{"v":750000,"d":"$750,000"}},{"$nulls":12},2029,null,2029,null,2006,null,4022,null,null,2262]
[{"$nulls":29},2030,null,2030,null,2007,null,4030,null,null,2263]
[{"$nulls":29},2031,null,2031,"NSW",2008,null,4031,null,null,2264]
[{"$nulls":29},2032,null,2032,null,2009,null,4032,null,null,2265]
[{"$nulls":29},2033,null,2033,null,2017,null,4033,null,null,2267]
[{"$nulls":29},2034,null,2034,null,2018,null,4034,null,null,2278]
[{"$nulls":15},"Apartment or Townhouse or Detached House",{"$nulls":13},2035,null,2035,null,2019,null,4035,null,null,2280]
[{"$nulls":29},2036,null,2036,null,2020,null,4036,null,null,2281]
[{"$nulls":15},"SYD AND MELB METRO",{"$nulls":4},"OTHER METRO",{"$nulls":3},"OTHER CATEGORY 1 LOCATIONS",{"$nulls":4},2037,null,2037,null,3000,null,4037,null,null,2282]
[{"$nulls":16},"price","loan size","lvr",null,"price","loan size","lvr",null,"price","loan size","lvr",null,null,2038,null,2038,null,3001,null,4038,null,null,2283]
[{"$nulls":15},{"$f":"IF(Q42<=Q35,1,0)","v":1},{"$f":"R35/S35","v":{"v":1333333.3333333333,"d":"$1,333,333"}},{"v":1000000,"d":"$1,000,000"},{"v":0.75,"d":"75%"},{"$f":"IF(Q42<=U35,1,0)","v":0},{"$f":"V35/W35","v":{"v":1000000,"d":"$1,000,000.00"}},{"v":750000,"d":"$750,000"},{"v":0.75,"d":"75%"},1,{"$f":"Z35/AA35","v":{"v":714285.7142857143,"d":"$714,286"}},{"v":500000,"d":"$500,000"},{"v":0.7,"d":"70%"},null,null,2039,null,2039,null,3002,null,4039,null,null,2284]
[{"$nulls":15},{"$f":"IF(AND(Q42<=Q36,Q42>Q35),1,0)","v":0},{"$f":"R36/S36+0.1","v":{"v":2142857.2428571433,"d":"$2,142,857"}},{"v":1500000,"d":"$1,500,000"},{"v":0.7,"d":"70%"},{"$f":"IF(AND(Q42<=U36,Q42>U35),1,0)","v":1},{"$f":"V36/W36+0.1","v":{"v":1285714.3857142858,"d":"$1,285,714"}},{"v":900000,"d":"$900,000"},{"v":0.7,"d":"70%"},{"$nulls":6},2040,null,2040,null,3003,null,4040,null,null,2285]
[{"$nulls":15},{"$f":"IF(Q42>Q36,1,0)","v":0},{"$f":"R37/S37+0.1","v":{"v":4000000.1,"d":"$4,000,000"}},{"v":2000000,"d":"$2,000,000"},{"v":0.5,"d":"50%"},{"$f":"IF(Q42>U36,1,0)","v":0},{"$f":"V37/W37+0.1","v":{"v":1923077.023076923,"d":"$1,923,077"}},{"v":1250000,"d":"$1,250,000"},{"v":0.65,"d":"65%"},{"$nulls":6},2041,null,2041,null,3004,null,4041,null,null,2286]
[{"$nulls":15},"Other Cat 1",{"$f":"IF(ISNA(VLOOKUP(Q46,AM10:AM1000,1,0))=TRUE,0,1)","v":1},"Other Cat 1",{"$nulls":11},2042,null,2042,null,3005,null,4042,null,null,2287]
[{"$nulls":15},"other metro",{"$f":"IF(ISNA(VLOOKUP(Q46,AJ10:AJ1000,1,0))=TRUE,0,1)","v":0},"other metro",{"$nulls":11},2043,null,2043,null,3006,null,4043,null,null,2288]
[{"$nulls":15},"Metro",{"$f":"IF(ISNA(VLOOKUP(Q46,AF10:AF1000,1,0))=TRUE,0,1)","v":1},"Metro",{"$nulls":11},2044,null,2044,null,3007,null,4044,null,null,2289]
[]
[{"$nulls":15},"PRICE",{"$f":"G11","v":{"v":1030000,"d":"$1,030,000"}},{"$nulls":12},2045,null,2045,null,3008,null,4045,null,null,2290]
[{"$nulls":15},"MAX LVR-1",{"$f":"VLOOKUP(1,P35:S37,4,0)","v":{"v":0.75,"d":"75%"}},{"$nulls":3},"MAX LVR-2",{"$f":"VLOOKUP(1,T35:W37,4,0)","v":{"v":0.7,"d":"70%"}},null,null,"MAX LVR-3",{"$f":"VLOOKUP(1,X35:AA35,4,0)","v":{"v":0.7,"d":"70%"}},{"$nulls":3},2046,null,2046,null,3009,null,4046,null,null,2291]
[{"$nulls":15},"MAX LOAN-1",{"$f":"IF(AND(Q43=70%,Q43*Q42<1000000),1000000,IF(AND(Q43=50%,Q43*Q42<1500000),1500000,IF(AND(Q43=50%,Q43*Q42>2000000),2000000,Q43*Q42)))","v":{"v":772500,"d":"$772,500"}},{"$nulls":3},"MAX LOAN-2",{"$f":"IF(AND(V43=70%,V43*Q42<750000),750000,IF(AND(V43=65%,V43*Q42<900000),900000,IF(AND(V43=65%,V43*Q42>1250000),1250000,V43*Q42)))","v":{"v":750000,"d":"$750,000"}},null,null,"MAX LOAN-3",{"$f":"IF(Q42*Z43>Z35,Z35,Q42*Z43)","v":{"v":500000,"d":"$500,000"}},{"$nulls":3},2047,null,2047,null,3207,null,4047,null,null,2292]
[{"$nulls":29},2048,null,2048,null,5000,null,4048,null,null,2293]
[{"$nulls":15},"POSTCODE",{"$f":"G12","v":2012},{"$f":"IF(IF(ISNA(VLOOKUP(Q46,AD10:AD2559,1,FALSE)),\"false\",\"true\")=\"false\",\"The postcode of your property may not yet have been added to our database, please contact us for more details.\",\"\")","v":""},{"$nulls":11},2049,null,2049,null,5001,null,4049,null,null,2294]
[{"$nulls":29},2050,null,2050,null,5002,null,4050,null,null,2295]
[{"$nulls":15},"MAX LVR (USELESS NOW)",{"$f":"IF(VLOOKUP(1,Q38:R41,2,0)=\"Metro\",Q43,IF(VLOOKUP(1,Q38:R41,2,0)=\"other metro\",V43,IF(VLOOKUP(1,Q38:R41,2,0)=\"Other Cat 1\",Z44/Q42,IF(VLOOKUP(1,Q38:R41,2,0)=\"High Density\",65%,\"\"))))","v":{"v":0.4854368932038835,"d":"49%"}},{"$nulls":12},2051,null,2051,null,5003,null,4051,null,null,2296]
[{"$nulls":15},"MAX LOAN",{"$f":"IF(VLOOKUP(1,Q38:R41,2,0)=\"Metro\",Q44,IF(VLOOKUP(1,Q38:R41,2,0)=\"other metro\",V44,IF(VLOOKUP(1,Q38:R41,2,0)=\"Other Cat 1\",Z44,IF(VLOOKUP(1,Q38:R41,2,0)=\"High Density\",Q42*Q48,\"\"))))","v":{"v":500000,"d":"$500,000"}},{"$nulls":12},2052,null,2052,"VIC",5004,null,4052,null,null,2297]
[{"$nulls":29},2053,null,2053,null,5005,null,4053,null,null,2298]
[{"$nulls":29},2054,null,2054,null,6000,null,4054,null,null,2299]
[{"$nulls":29},2055,null,2055,null,6001,null,4055,null,null,2300]
[{"$nulls":15},"House and Land",{"$nulls":13},2056,null,2056,null,6002,null,4056,null,null,2301]
[{"$nulls":16},"price","loan size","lvr",null,"price","loan size","lvr",null,"price","loan size",{"$nulls":3},2057,null,2057,null,6003,null,4057,null,null,2302]
[{"$nulls":15},{"$f":"IF(Q62<=Q55,1,0)","v":1},{"$f":"R55/S55","v":{"v":1428571.4285714286,"d":"$1,428,571"}},{"v":1000000,"d":"$1,000,000"},{"v":0.7,"d":"70%"},{"$f":"IF(Q62<=U55,1,0)","v":1},{"$f":"V55/W55","v":{"v":1071428.5714285716,"d":"$1,071,428.57"}},{"v":750000,"d":"$750,000"},{"v":0.7,"d":"70%"},1,{"v":500000,"d":"$500,000.00"},{"v":500000,"d":"$500,000"},{"v":0.65,"d":"65%"},null,null,2058,null,2058,null,6004,null,4058,null,null,2303]
[{"$nulls":15},{"$f":"IF(AND(Q62<=Q56,Q62>Q55),1,0)","v":0},{"$f":"R56/S56+0.1","v":{"v":2307692.4076923076,"d":"$2,307,692"}},{"v":1500000,"d":"$1,500,000"},{"v":0.65,"d":"65%"},{"$f":"IF(AND(Q62<=U56,Q62>U55),1,0)","v":0},{"$f":"V56/W56+0.1","v":{"v":1384615.4846153846,"d":"$1,384,615"}},{"v":900000,"d":"$900,000"},{"v":0.65,"d":"65%"},{"$nulls":6},2059,null,2059,null,6005,null,4059,null,null,2304]
[{"$nulls":15},{"$f":"IF(Q62>Q56,1,0)","v":0},{"$f":"R57/S57+0.1","v":{"v":4000000.1,"d":"$4,000,000"}},{"v":2000000,"d":"$2,000,000"},{"v":0.5,"d":"50%"},{"$f":"IF(Q62>U56,1,0)","v":0},{"$f":"V57/W57+0.1","v":{"v":2083333.4333333336,"d":"$2,083,333"}},{"v":1250000,"d":"$1,250,000"},{"v":0.6,"d":"60%"},{"$nulls":6},2060,null,2060,null,800,null,4060,null,null,2305]
[{"$nulls":15},"Other Cat 1",{"$f":"IF(ISNA(VLOOKUP(Q66,AM10:AM1020,1,0))=TRUE,0,1)","v":1},"Other Cat 1",{"$nulls":11},2061,null,2061,null,7000,null,4061,null,null,2306]
[{"$nulls":15},"other metro",{"$f":"IF(ISNA(VLOOKUP(Q66,AJ10:AJ1020,1,0))=TRUE,0,1)","v":0},"other metro",{"$nulls":11},2062,null,2062,{"$nulls":3},4062,null,null,2307]
[{"$nulls":15},"Metro",{"$f":"IF(ISNA(VLOOKUP(Q66,AF10:AF1020,1,0))=TRUE,0,1)","v":1},"Metro",{"$nulls":11},2063,null,2063,"SA/WA",null,null,4063,null,null,2308]
[{"$nulls":29},2064,null,2064,{"$nulls":3},4064,null,null,2315]
[{"$nulls":15},"PRICE",{"$f":"G11","v":{"v":1030000,"d":"$1,030,000"}},{"$nulls":12},2065,null,2065,{"$nulls":3},4065,null,null,2316]
[{"$nulls":15},"MAX LVR-1",{"$f":"VLOOKUP(1,P55:S57,4,0)","v":{"v":0.7,"d":"70%"}},{"$nulls":3},"MAX LVR-2",{"$f":"VLOOKUP(1,T55:W57,4,0)","v":{"v":0.7,"d":"70%"}},null,null,"MAX LVR-3",{"v":0.65,"d":"65%"},{"$nulls":3},2066,null,2066,{"$nulls":3},4066,null,null,2317]
[{"$nulls":15},"MAX LOAN-1",{"$f":"IF(AND(Q63=65%,Q63*Q62<1000000),1000000,IF(AND(Q63=50%,Q63*Q62<1500000),1500000,IF(AND(Q63=50%,Q63*Q62>2000000),2000000,Q63*Q62)))","v":{"v":721000,"d":"$721,000"}},{"$nulls":3},"MAX LOAN-2",{"$f":"IF(AND(V63=65%,V63*Q62<750000),750000,IF(AND(V63=60%,V63*Q62<900000),900000,IF(AND(V63=60%,V63*Q62>1250000),1250000,V63*Q62)))","v":{"v":721000,"d":"$721,000"}},null,null,"MAX LOAN-3",{"$f":"IF(Q62*Z63>Z55,Z55,Q62*Z63)","v":{"v":500000,"d":"$500,000"}},{"$nulls":3},2067,null,2067,{"$nulls":3},4067,null,null,2318]
[{"$nulls":29},2068,null,2068,{"$nulls":3},4068,null,null,2319]
[{"$nulls":15},"POSTCODE",{"$f":"G12","v":2012},{"$f":"IF(IF(ISNA(VLOOKUP(Q66,AD30:AD2579,1,FALSE)),\"false\",\"true\")=\"false\",\"The postcode of your property may not yet have been added to our database, please contact us for more details.\",\"\")","v":""},{"$nulls":11},2069,null,2069,{"$nulls":3},4069,null,null,2320]
[{"$nulls":29},2070,null,2070,{"$nulls":3},4070,null,null,2321]
[{"$nulls":15},"MAX LVR (USELESS NOW)",{"$f":"IF(VLOOKUP(1,Q58:R61,2,0)=\"Metro\",Q63,IF(VLOOKUP(1,Q58:R61,2,0)=\"other metro\",V63,IF(VLOOKUP(1,Q58:R61,2,0)=\"Other Cat 1\",Z63,IF(VLOOKUP(1,Q58:R61,2,0)=\"High Density\",65%,\"\"))))","v":{"v":0.65,"d":"65%"}},{"$nulls":12},2071,null,2071,{"$nulls":3},4071,null,null,2322]
[{"$nulls":15},"MAX LOAN",{"$f":"IF(Q68=0,0,IF(VLOOKUP(1,Q58:R61,2,0)=\"Metro\",Q64,IF(VLOOKUP(1,Q58:R61,2,0)=\"other metro\",V64,IF(VLOOKUP(1,Q58:R61,2,0)=\"Other Cat 1\",Z64,IF(VLOOKUP(1,Q58:R61,2,0)=\"High Density\",Q62*Q68,\"\")))))","v":{"v":500000,"d":"$500,000"}},{"$nulls":12},2072,null,2072,{"$nulls":3},4072,null,null,2323]
[{"$nulls":29},2073,null,2073,{"$nulls":3},4073,null,null,2327]
[{"$nulls":29},2074,null,2074,{"$nulls":3},4074,null,null,2340]
[{"$nulls":29},2075,null,2075,{"$nulls":3},4075,null,null,2444]
[{"$nulls":29},2076,null,2076,{"$nulls":3},4076,null,null,2450]
[{"$nulls":29},2077,null,2077,{"$nulls":3},4077,null,null,2451]
[{"$nulls":29},2078,null,2078,{"$nulls":3},4078,null,null,2452]
[{"$nulls":29},2079,null,2079,{"$nulls":3},4079,null,null,2477]
[{"$nulls":29},2080,null,2080,{"$nulls":3},4080,null,null,2478]
[{"$nulls":29},2081,null,2081,{"$nulls":3},4081,null,null,2479]
[{"$nulls":29},2082,null,2082,{"$nulls":3},4082,null,null,2480]
[{"$nulls":29},2083,null,2083,{"$nulls":3},4083,null,null,2481]
[{"$nulls":29},2084,null,2084,{"$nulls":3},4084,null,null,2482]
[{"$nulls":29},2085,null,2085,{"$nulls":3},4085,null,null,2483]
[{"$nulls":29},2086,null,2086,{"$nulls":3},4086,null,null,2484]
[{"$nulls":29},2087,null,2087,{"$nulls":3},4087,null,null,2485]
[{"$nulls":29},2088,null,2088,{"$nulls":3},4088,null,null,2486]
[{"$nulls":29},2089,null,2089,{"$nulls":3},4089,null,null,2487]
[{"$nulls":29},2090,null,2090,{"$nulls":3},4090,null,null,2488]
[{"$nulls":29},2091,null,2091,{"$nulls":3},4091,null,null,2489]
[{"$nulls":29},2092,null,2092,{"$nulls":3},4092,null,null,2500]
[{"$nulls":29},2093,null,2093,{"$nulls":3},4093,null,null,2501]
[{"$nulls":29},2094,null,2094,{"$nulls":3},4094,null,null,2502]
[{"$nulls":29},2095,null,2095,{"$nulls":3},4095,null,null,2503]
[{"$nulls":29},2096,null,2096,{"$nulls":3},4096,null,null,2504]
[{"$nulls":29},2097,null,2097,{"$nulls":3},4097,null,null,2505]
[{"$nulls":29},2098,null,2098,{"$nulls":3},4098,null,null,2506]
[{"$nulls":29},2099,null,2099,{"$nulls":3},4099,null,null,2507]
[{"$nulls":29},2100,null,2100,{"$nulls":3},4100,null,null,2508]
[{"$nulls":29},2101,null,2101,{"$nulls":3},4101,null,null,2509]
[{"$nulls":29},2102,null,2102,{"$nulls":3},4102,null,null,2510]
[{"$nulls":29},2103,null,2103,{"$nulls":3},4103,null,null,2511]
[{"$nulls":29},2104,null,2104,{"$nulls":3},4104,null,null,2512]
[{"$nulls":29},2105,null,2105,{"$nulls":3},4105,null,null,2513]
[{"$nulls":29},2106,null,2106,{"$nulls":3},4106,null,null,2514]
[{"$nulls":29},2107,null,2107,{"$nulls":3},4107,null,null,2515]
[{"$nulls":29},2108,null,2108,{"$nulls":3},4108,null,null,2516]
[{"$nulls":29},2109,null,2109,{"$nulls":3},4109,null,null,2517]
[{"$nulls":29},2110,null,2110,{"$nulls":3},4110,null,null,2518]
[{"$nulls":29},2111,null,2111,{"$nulls":3},4111,null,null,2519]
[{"$nulls":29},2112,null,2112,{"$nulls":3},4112,null,null,2520]
[{"$nulls":29},2113,null,2113,{"$nulls":3},4113,null,null,2521]
[{"$nulls":29},2114,null,2114,{"$nulls":3},4114,null,null,2522]
[{"$nulls":29},2115,null,2115,{"$nulls":3},4115,null,null,2523]
[{"$nulls":29},2116,null,2116,{"$nulls":3},4116,null,null,2524]
[{"$nulls":29},2117,null,2117,{"$nulls":3},4117,null,null,2525]
[{"$nulls":29},2118,null,2118,{"$nulls":3},4118,null,null,2526]
[{"$nulls":29},2119,null,2119,{"$nulls":3},4119,null,null,2527]
[{"$nulls":29},2120,null,2120,{"$nulls":3},4120,null,null,2528]
[{"$nulls":29},2121,null,2121,{"$nulls":3},4121,null,null,2529]
[{"$nulls":29},2122,null,2122,{"$nulls":3},4122,null,null,2530]
[{"$nulls":29},2123,null,2123,{"$nulls":3},4123,null,null,2531]
[{"$nulls":29},2124,null,2124,{"$nulls":3},4124,null,null,2532]
[{"$nulls":29},2125,null,2125,{"$nulls":3},4125,null,null,2533]
[{"$nulls":29},2126,null,2126,{"$nulls":3},4126,null,null,2534]
[{"$nulls":29},2127,null,2127,{"$nulls":3},4127,null,null,2555]
[{"$nulls":29},2128,null,2128,{"$nulls":3},4128,null,null,2556]
[{"$nulls":29},2129,null,2129,{"$nulls":3},4129,null,null,2557]
[{"$nulls":29},2130,null,2130,{"$nulls":3},4130,null,null,2558]
[{"$nulls":29},2131,null,2131,{"$nulls":3},4131,null,null,2559]
[{"$nulls":29},2132,null,2132,{"$nulls":3},4132,null,null,2560]
[{"$nulls":29},2133,null,2133,{"$nulls":3},4133,null,null,2561]
[{"$nulls":29},2134,null,2134,{"$nulls":3},4134,null,null,2562]
[{"$nulls":29},2135,null,2135,{"$nulls":3},4135,null,null,2563]
[{"$nulls":29},2136,null,2136,{"$nulls":3},4136,null,null,2564]
[{"$nulls":29},2137,null,2137,{"$nulls":3},4137,null,null,2565]
[{"$nulls":29},2138,null,2138,{"$nulls":3},4138,null,null,2566]
[{"$nulls":29},2139,null,2139,{"$nulls":3},4139,null,null,2567]
[{"$nulls":29},2140,null,2140,{"$nulls":3},4140,null,null,2568]
[{"$nulls":29},2141,null,2141,{"$nulls":3},4141,null,null,2569]
[{"$nulls":29},2142,null,2142,{"$nulls":3},4142,null,null,2570]
[{"$nulls":29},2143,null,2143,{"$nulls":3},4143,null,null,2571]
[{"$nulls":29},2144,null,2144,{"$nulls":3},4144,null,null,2572]
[{"$nulls":29},2145,null,2145,{"$nulls":3},4145,null,null,2573]
[{"$nulls":29},2146,null,2146,{"$nulls":3},4146,null,null,2574]
[{"$nulls":29},2147,null,2147,{"$nulls":3},4147,null,null,2575]
[{"$nulls":29},2148,null,2148,{"$nulls":3},4148,null,null,2576]
[{"$nulls":29},2149,null,2149,{"$nulls":3},4149,null,null,2577]
[{"$nulls":29},2150,null,2150,{"$nulls":3},4150,null,null,2578]
[{"$nulls":29},2151,null,2151,{"$nulls":3},4151,null,null,2579]
[{"$nulls":29},2152,null,2152,{"$nulls":3},4152,null,null,2619]
[{"$nulls":29},2153,null,2153,{"$nulls":3},4153,null,null,2620]
[{"$nulls":29},2154,null,2154,{"$nulls":3},4154,null,null,2621]
[{"$nulls":29},2155,null,2155,{"$nulls":3},4155,null,null,2640]
[{"$nulls":29},2156,null,2156,{"$nulls":3},4156,null,null,2641]
[{"$nulls":29},2157,null,2157,{"$nulls":3},4157,null,null,2650]
[{"$nulls":29},2158,null,2158,{"$nulls":3},4158,null,null,2651]
[{"$nulls":29},2159,null,2159,{"$nulls":3},4159,null,null,2776]
[{"$nulls":29},2160,null,2160,{"$nulls":3},4160,null,null,2777]
[{"$nulls":29},2161,null,2161,{"$nulls":3},4161,null,null,2778]
[{"$nulls":29},2162,null,2162,{"$nulls":3},4162,null,null,2779]
[{"$nulls":29},2163,null,2163,{"$nulls":3},4163,null,null,2780]
[{"$nulls":29},2164,null,2164,{"$nulls":3},4164,null,null,2781]
[{"$nulls":29},2165,null,2165,{"$nulls":3},4165,null,null,2782]
[{"$nulls":29},2166,null,2166,{"$nulls":3},4166,null,null,2783]
[{"$nulls":29},2167,null,2167,{"$nulls":3},4167,null,null,2784]
[{"$nulls":29},2168,null,2168,{"$nulls":3},4168,null,null,2785]
[{"$nulls":29},2169,null,2169,{"$nulls":3},4169,null,null,2795]
[{"$nulls":29},2170,null,2170,{"$nulls":3},4170,null,null,2830]
[{"$nulls":29},2171,null,2171,{"$nulls":3},4171,null,null,2907]
[{"$nulls":29},2172,null,2172,{"$nulls":3},4172,null,null,2908]
[{"$nulls":29},2173,null,2173,{"$nulls":3},4173,null,null,2909]
[{"$nulls":29},2174,null,2174,{"$nulls":3},4174,null,null,2910]
[{"$nulls":29},2175,null,2175,{"$nulls":3},4175,null,null,3211]
[{"$nulls":29},2176,null,2176,{"$nulls":3},4176,null,"ACT",3212]
[{"$nulls":29},2177,null,2177,{"$nulls":3},4177,null,null,3213]
[{"$nulls":29},2178,null,2178,{"$nulls":3},4178,null,null,3214]
[{"$nulls":29},2179,null,2179,{"$nulls":3},4179,null,null,3215]
[{"$nulls":29},2180,null,2180,{"$nulls":3},4205,null,null,3216]
[{"$nulls":29},2181,null,2181,{"$nulls":3},4206,null,null,3218]
[{"$nulls":29},2182,null,2182,{"$nulls":3},4207,null,null,3219]
[{"$nulls":29},2183,null,2183,{"$nulls":3},4208,null,null,3220]
[{"$nulls":29},2184,null,2184,{"$nulls":3},4209,null,null,3221]
[{"$nulls":29},2185,null,2185,{"$nulls":3},4210,null,"VIC",3222]
[{"$nulls":29},2186,null,2186,{"$nulls":3},4211,null,null,3223]
[{"$nulls":29},2187,null,2187,{"$nulls":3},4212,null,null,3224]
[{"$nulls":29},2188,null,2188,{"$nulls":3},4213,null,null,3225]
[{"$nulls":29},2189,null,2189,{"$nulls":3},4214,null,null,3226]
[{"$nulls":29},2190,null,2190,{"$nulls":3},4215,null,null,3227]
[{"$nulls":29},2191,null,2191,{"$nulls":3},4216,null,null,3228]
[{"$nulls":29},2192,null,2192,{"$nulls":3},4217,null,null,3232]
[{"$nulls":29},2193,null,2193,{"$nulls":3},4218,null,null,3233]
[{"$nulls":29},2194,null,2194,{"$nulls":3},4219,null,null,3234]
[{"$nulls":29},2195,null,2195,{"$nulls":3},4220,null,null,3335]
[{"$nulls":29},2196,null,2196,{"$nulls":3},4221,null,null,3336]
[{"$nulls":29},2197,null,2197,{"$nulls":3},4223,null,null,3337]
[{"$nulls":29},2198,null,2198,{"$nulls":3},4224,null,null,3338]
[{"$nulls":29},2199,null,2199,{"$nulls":3},4225,null,null,3339]
[{"$nulls":29},2200,null,2200,{"$nulls":3},4226,null,null,3340]
[{"$nulls":29},2201,null,2201,{"$nulls":3},4227,null,null,3341]
[{"$nulls":29},2202,null,2202,{"$nulls":3},4228,null,null,3429]
[{"$nulls":29},2203,null,2203,{"$nulls":3},4229,null,null,3690]
[{"$nulls":29},2204,null,2204,{"$nulls":3},2600,null,null,3750]
[{"$nulls":29},2205,null,2205,{"$nulls":3},2601,null,null,3751]
[{"$nulls":29},2206,null,2206,{"$nulls":3},2602,null,null,3752]
[{"$nulls":29},2207,null,2207,{"$nulls":3},2603,null,null,3753]
[{"$nulls":29},2208,null,2208,{"$nulls":3},2604,null,null,3754]
[{"$nulls":29},2209,null,2209,{"$nulls":3},2605,null,null,3755]
[{"$nulls":29},2210,null,2210,{"$nulls":3},2606,null,null,3765]
[{"$nulls":29},2211,null,2211,{"$nulls":3},2607,null,null,3766]
[{"$nulls":29},2212,null,2212,{"$nulls":3},2608,null,null,3767]
[{"$nulls":29},2213,null,2213,{"$nulls":3},2609,null,null,3781]
[{"$nulls":29},2214,null,2214,null,null,"WA(Perth)",2610,null,null,3782]
[{"$nulls":29},2215,null,2215,{"$nulls":3},2611,null,null,3783]
[{"$nulls":29},2216,null,2216,{"$nulls":3},2612,null,null,3784]
[{"$nulls":29},2217,null,2217,{"$nulls":3},2900,null,null,3785]
[{"$nulls":29},2218,null,2218,{"$nulls":3},2901,null,null,3786]
[{"$nulls":29},2219,null,2219,{"$nulls":3},2902,null,null,3787]
[{"$nulls":29},2220,null,2220,{"$nulls":3},2903,null,null,3788]
[{"$nulls":29},2221,null,2221,{"$nulls":3},2904,null,null,3789]
[{"$nulls":29},2222,null,2222,{"$nulls":3},2905,null,null,3790]
[{"$nulls":29},2223,null,2223,{"$nulls":3},2906,null,null,3791]
[{"$nulls":29},2224,null,2224,{"$nulls":3},2907,null,null,3792]
[{"$nulls":29},2225,null,2225,{"$nulls":3},2908,null,null,3793]
[{"$nulls":29},2226,null,2226,{"$nulls":3},2909,null,null,3794]
[{"$nulls":29},2227,null,2227,{"$nulls":3},2910,null,null,3795]
[{"$nulls":29},2228,null,2228,{"$nulls":3},2911,null,null,3796]
[{"$nulls":29},2229,null,2229,{"$nulls":3},2912,null,null,3802]
[{"$nulls":29},2230,null,2230,{"$nulls":3},2913,null,null,3803]
[{"$nulls":29},2231,null,2231,{"$nulls":3},2914,null,null,3804]
[{"$nulls":29},2232,null,2232,{"$nulls":3},5007,null,null,3805]
[{"$nulls":29},2233,null,2233,{"$nulls":3},5008,null,null,3806]
[{"$nulls":29},2234,null,2234,{"$nulls":3},5009,null,null,3807]
[{"$nulls":29},2745,null,2745,{"$nulls":3},5010,null,null,3808]
[{"$nulls":29},2747,null,2747,{"$nulls":3},5011,null,null,3809]
[{"$nulls":29},2749,null,2749,{"$nulls":3},5012,null,null,3810]
[{"$nulls":29},2750,null,2750,{"$nulls":3},5013,null,null,3812]
[{"$nulls":29},2753,null,2753,{"$nulls":3},5014,null,null,3910]
[{"$nulls":29},2754,null,2754,{"$nulls":3},5015,null,null,3911]
[{"$nulls":29},2756,null,2756,{"$nulls":3},5016,null,null,3912]
[{"$nulls":29},2758,null,2758,{"$nulls":3},5017,null,null,3913]
[{"$nulls":29},2759,null,2759,{"$nulls":3},5018,null,null,3914]
[{"$nulls":29},2760,null,2760,{"$nulls":3},5019,null,null,3915]
[{"$nulls":29},2761,null,2761,{"$nulls":3},5020,null,null,3916]
[{"$nulls":29},2763,null,2763,{"$nulls":3},5021,null,null,3917]
[{"$nulls":29},2765,null,2765,{"$nulls":3},5022,null,null,3918]
[{"$nulls":29},2766,null,2766,{"$nulls":3},5023,null,null,3919]
[{"$nulls":28},"ACT",2768,null,2768,{"$nulls":3},5024,null,null,3920]
[{"$nulls":29},2770,null,2770,{"$nulls":3},5025,null,null,3926]
[{"$nulls":29},2234,null,2234,{"$nulls":3},5026,null,null,3927]
[{"$nulls":29},3010,null,3010,{"$nulls":3},5027,null,null,3928]
[{"$nulls":29},3011,null,3011,{"$nulls":3},5028,null,null,3929]
[{"$nulls":29},3012,null,3012,{"$nulls":3},5029,null,null,3930]
[{"$nulls":29},3013,null,3013,{"$nulls":3},5030,null,null,3931]
[{"$nulls":29},3014,null,3014,{"$nulls":3},5031,null,null,3932]
[{"$nulls":29},3015,null,3015,{"$nulls":3},5032,null,null,3933]
[{"$nulls":29},3016,null,3016,{"$nulls":3},5033,null,null,3934]
[{"$nulls":29},3017,null,3017,{"$nulls":3},5034,null,null,3935]
[{"$nulls":29},3018,null,3018,{"$nulls":3},5035,null,null,3936]
[{"$nulls":29},3019,null,3019,{"$nulls":3},5036,null,null,3937]
[{"$nulls":29},3020,null,3020,{"$nulls":3},5037,null,null,3938]
[{"$nulls":29},3021,null,3021,{"$nulls":3},5038,null,null,3939]
[{"$nulls":29},3022,null,3022,{"$nulls":3},5039,null,null,3940]
[{"$nulls":29},3023,null,3023,{"$nulls":3},5040,null,null,3941]
[{"$nulls":29},3024,null,3024,{"$nulls":3},5041,null,null,3942]
[{"$nulls":29},3025,"VIC",3025,{"$nulls":3},5042,null,null,3943]
[{"$nulls":29},3026,null,3026,{"$nulls":3},5043,null,null,3944]
[{"$nulls":29},3027,null,3027,{"$nulls":3},5044,null,null,3975]
[{"$nulls":29},3028,null,3028,{"$nulls":3},5045,null,null,3976]
[{"$nulls":29},3029,null,3029,{"$nulls":3},5046,null,null,3977]
[{"$nulls":35},5047,null,null,3978]
[{"$nulls":29},3031,null,3031,{"$nulls":3},5048,null,null,4280]
[{"$nulls":28},"VIC",3032,null,3032,{"$nulls":3},5049,null,null,4300]
[{"$nulls":29},3033,null,3033,{"$nulls":3},5050,null,null,4301]
[{"$nulls":29},3034,null,3034,{"$nulls":3},5051,null,null,4302]
[{"$nulls":29},3035,null,3035,{"$nulls":3},5052,null,null,4303]
[{"$nulls":29},3036,null,3036,{"$nulls":3},5053,null,null,4304]
[{"$nulls":29},3037,null,3037,{"$nulls":3},5054,null,null,4305]
[{"$nulls":29},3038,null,3038,{"$nulls":3},5055,null,"QLD",4306]
[{"$nulls":29},3039,null,3039,{"$nulls":3},5056,null,null,4350]
[{"$nulls":29},3040,null,3040,{"$nulls":3},5057,null,null,4500]
[{"$nulls":29},3041,null,3041,{"$nulls":3},5058,null,null,4501]
[{"$nulls":29},3042,null,3042,{"$nulls":3},5059,null,null,4502]
[{"$nulls":29},3043,null,3043,{"$nulls":3},5060,null,null,4503]
[{"$nulls":29},3044,null,3044,{"$nulls":3},5061,null,null,4504]
[{"$nulls":29},3045,null,3045,{"$nulls":3},5062,null,null,4505]
[{"$nulls":29},3046,null,3046,{"$nulls":3},5063,null,null,4506]
[{"$nulls":29},3047,null,3047,{"$nulls":3},5064,null,null,4507]
[{"$nulls":29},3048,null,3048,{"$nulls":3},5065,null,null,4508]
[{"$nulls":29},3049,null,3049,{"$nulls":3},5066,null,null,4509]
[{"$nulls":29},3050,null,3050,{"$nulls":3},5067,null,null,4510]
[{"$nulls":29},3051,null,3051,{"$nulls":3},5068,null,null,4511]
[{"$nulls":29},3052,null,3052,{"$nulls":3},5069,null,null,4512]
[{"$nulls":29},3053,null,3053,{"$nulls":3},5070,null,null,4516]
[{"$nulls":29},3054,null,3054,{"$nulls":3},5071,null,null,4517]
[{"$nulls":29},3055,null,3055,{"$nulls":3},5072,null,null,4518]
[{"$nulls":29},3056,null,3056,{"$nulls":3},5073,null,null,4519]
[{"$nulls":29},3057,null,3057,{"$nulls":3},5074,null,null,4520]
[{"$nulls":29},3058,null,3058,{"$nulls":3},5075,null,null,4550]
[{"$nulls":29},3059,null,3059,{"$nulls":3},5076,null,null,4551]
[{"$nulls":29},3060,null,3060,{"$nulls":3},5077,null,null,4552]
[{"$nulls":29},3061,null,3061,{"$nulls":3},5078,null,null,4553]
[{"$nulls":29},3062,null,3062,{"$nulls":3},5079,null,null,4554]
[{"$nulls":29},3063,null,3063,{"$nulls":3},5080,null,null,4555]
[{"$nulls":29},3064,null,3064,{"$nulls":3},5081,null,null,4556]
[{"$nulls":29},3065,null,3065,{"$nulls":3},5082,null,null,4557]
[{"$nulls":29},3066,null,3066,{"$nulls":3},5083,null,null,4558]
[{"$nulls":29},3067,null,3067,{"$nulls":3},5084,null,null,4559]
[{"$nulls":29},3068,null,3068,{"$nulls":3},5085,null,null,4560]
[{"$nulls":29},3069,null,3069,{"$nulls":3},5086,null,null,4561]
[{"$nulls":29},3070,null,3070,{"$nulls":3},5087,null,null,4562]
[{"$nulls":29},3071,null,3071,{"$nulls":3},5088,null,null,4563]
[{"$nulls":29},3072,null,3072,{"$nulls":3},5089,null,null,4564]
[{"$nulls":29},3073,null,3073,{"$nulls":3},5090,null,null,4565]
[{"$nulls":29},3074,null,3074,{"$nulls":3},5091,null,null,4566]
[{"$nulls":29},3075,null,3075,{"$nulls":3},5092,null,null,4567]
[{"$nulls":29},3076,null,3076,{"$nulls":3},5093,null,null,4572]
[{"$nulls":29},3077,null,3077,{"$nulls":3},5094,null,null,4573]
[{"$nulls":29},3078,null,3078,{"$nulls":3},5095,null,null,4575]
[{"$nulls":29},3079,null,3079,{"$nulls":3},5096,null,null,4700]
[{"$nulls":29},3080,null,3080,{"$nulls":3},5097,null,null,4701]
[{"$nulls":29},3081,null,3081,{"$nulls":3},5098,null,null,4711]
[{"$nulls":29},3082,null,3082,{"$nulls":3},5099,null,null,4750]
[{"$nulls":29},3083,null,3083,{"$nulls":3},5100,null,null,4751]
[{"$nulls":29},3084,null,3084,{"$nulls":3},5101,null,null,4810]
[{"$nulls":29},3085,null,3085,{"$nulls":3},5102,null,null,4811]
[{"$nulls":29},3086,null,3086,{"$nulls":3},5103,null,null,4812]
[{"$nulls":29},3087,null,3087,{"$nulls":3},5104,null,null,4813]
[{"$nulls":29},3088,null,3088,{"$nulls":3},5105,null,null,4814]
[{"$nulls":29},3089,null,3089,{"$nulls":3},5106,null,null,4815]
[{"$nulls":29},3090,null,3090,{"$nulls":3},5107,null,null,4817]
[{"$nulls":29},3091,null,3091,{"$nulls":3},5108,null,null,4818]
[{"$nulls":29},3092,null,3092,{"$nulls":3},5109,null,null,4865]
[{"$nulls":29},3093,null,3093,{"$nulls":3},5110,null,null,4868]
[{"$nulls":29},3094,null,3094,{"$nulls":3},5111,null,null,4869]
[{"$nulls":29},3095,null,3095,{"$nulls":3},5112,null,null,4870]
[{"$nulls":29},3096,null,3096,{"$nulls":3},5113,null,null,4878]
[{"$nulls":29},3097,null,3097,{"$nulls":3},5114,null,null,4879]
[{"$nulls":29},3098,null,3098,{"$nulls":3},5115,null,null,2613]
[{"$nulls":29},3099,null,3099,{"$nulls":3},5116,null,null,2614]
[{"$nulls":29},3100,null,3100,{"$nulls":3},5117,null,null,2615]
[{"$nulls":29},3101,null,3101,{"$nulls":3},5118,null,null,2616]
[{"$nulls":29},3102,null,3102,{"$nulls":3},5119,null,null,2617]
[{"$nulls":29},3103,null,3103,{"$nulls":3},5120,null,null,2618]
[{"$nulls":29},3104,null,3104,{"$nulls":3},5121,null,null,5231]
[{"$nulls":29},3105,null,3105,{"$nulls":3},5122,null,null,5232]
[{"$nulls":29},3106,null,3106,{"$nulls":3},5123,null,"Perth",5233]
[{"$nulls":29},3107,null,3107,{"$nulls":3},5124,null,null,5234]
[{"$nulls":29},3108,null,3108,{"$nulls":3},5125,null,null,5240]
[{"$nulls":29},3109,null,3109,{"$nulls":3},5126,null,null,5241]
[{"$nulls":29},3110,null,3110,{"$nulls":3},5127,null,null,5242]
[{"$nulls":29},3111,null,3111,{"$nulls":3},5128,null,null,5243]
[{"$nulls":29},3112,null,3112,{"$nulls":3},5129,null,null,5244]
[{"$nulls":29},3113,null,3113,{"$nulls":3},5130,null,null,5245]
[{"$nulls":29},3114,null,3114,{"$nulls":3},5131,null,null,5246]
[{"$nulls":28},"QLD",3115,null,3115,{"$nulls":3},5132,null,null,5247]
[{"$nulls":29},3116,null,3116,{"$nulls":3},5133,null,null,5248]
[{"$nulls":29},3117,null,3117,{"$nulls":3},5134,null,"NT/TAS",5249]
[{"$nulls":29},3118,null,3118,{"$nulls":3},5135,null,null,5250]
[{"$nulls":29},3119,null,3119,{"$nulls":3},5136,null,null,5251]
[{"$nulls":29},3120,null,3120,{"$nulls":3},5137,null,null,6229]
[{"$nulls":29},3121,null,3121,{"$nulls":3},5138,null,null,6232]
[{"$nulls":29},3122,null,3122,{"$nulls":3},5139,null,null,6233]
[{"$nulls":29},3123,null,3123,{"$nulls":3},5140,null,null,6280]
[{"$nulls":29},3124,null,3124,{"$nulls":3},5141,null,null,6230]
[{"$nulls":29},3125,null,3125,{"$nulls":3},5142,null,null,6530]
[{"$nulls":29},3126,null,3126,{"$nulls":3},5143,null,null,6281]
[{"$nulls":29},3127,null,3127,{"$nulls":3},5144,null,null,6282]
[{"$nulls":29},3128,null,3128,{"$nulls":3},5145,null,null,6284]
[{"$nulls":29},3129,null,3129,{"$nulls":3},5146,null,null,6285]
[{"$nulls":29},3130,null,3130,{"$nulls":3},5147,null,null,6330]
[{"$nulls":29},3131,null,3131,{"$nulls":3},5148]
[{"$nulls":29},3132,null,3132,{"$nulls":3},5149]
[{"$nulls":29},3133,null,3133,{"$nulls":3},5150]
[{"$nulls":29},3134,null,3134,{"$nulls":3},5151]
[{"$nulls":29},3135,null,3135,{"$nulls":3},5152]
[{"$nulls":29},3136,null,3136,{"$nulls":3},5153]
[{"$nulls":29},3137,null,3137,{"$nulls":3},5154]
[{"$nulls":29},3138,null,3138,{"$nulls":3},5155]
[{"$nulls":29},3139,null,3139,{"$nulls":3},5156]
[{"$nulls":29},3140,null,3140,{"$nulls":3},5157]
[{"$nulls":29},3141,null,3141,{"$nulls":3},5158]
[{"$nulls":29},3142,null,3142,{"$nulls":3},5159]
[{"$nulls":29},3143,null,3143,{"$nulls":3},5160]
[{"$nulls":29},3144,null,3144,{"$nulls":3},5161]
[{"$nulls":29},3145,null,3145,{"$nulls":3},5162]
[{"$nulls":29},3146,null,3146,{"$nulls":3},5163]
[{"$nulls":29},3147,null,3147,{"$nulls":3},5164]
[{"$nulls":29},3148,null,3148,{"$nulls":3},5165]
[{"$nulls":29},3149,null,3149,{"$nulls":3},5166]
[{"$nulls":29},3150,null,3150,{"$nulls":3},5167]
[{"$nulls":29},3151,null,3151,{"$nulls":3},5168]
[{"$nulls":29},3152,null,3152,{"$nulls":3},5169]
[{"$nulls":29},3153,null,3153,{"$nulls":3},5170]
[{"$nulls":29},3154,null,3154,{"$nulls":3},5171]
[{"$nulls":29},3155,null,3155,{"$nulls":3},5172]
[{"$nulls":29},3156,null,3156,{"$nulls":3},5173]
[{"$nulls":29},3157,null,3157,{"$nulls":3},5174]
[{"$nulls":29},3158,null,3158,{"$nulls":3},6008]
[{"$nulls":29},3159,null,3159,{"$nulls":3},6009]
[{"$nulls":29},3160,null,3160,{"$nulls":3},6010]
[{"$nulls":29},3161,null,3161,{"$nulls":3},6011]
[{"$nulls":29},3162,null,3162,{"$nulls":3},6012]
[{"$nulls":29},3163,null,3163,{"$nulls":3},6013]
[{"$nulls":29},3164,null,3164,{"$nulls":3},6014]
[{"$nulls":29},3165,null,3165,{"$nulls":3},6015]
[{"$nulls":29},3166,null,3166,{"$nulls":3},6016]
[{"$nulls":29},3167,null,3167,{"$nulls":3},6017]
[{"$nulls":29},3168,null,3168,{"$nulls":3},6018]
[{"$nulls":29},3169,null,3169,{"$nulls":3},6019]
[{"$nulls":29},3170,null,3170,{"$nulls":3},6020]
[{"$nulls":29},3171,null,3171,{"$nulls":3},6021]
[{"$nulls":29},3172,null,3172,{"$nulls":3},6022]
[{"$nulls":29},3173,null,3173,{"$nulls":3},6023]
[{"$nulls":29},3174,null,3174,{"$nulls":3},6024]
[{"$nulls":29},3175,null,3175,{"$nulls":3},6025]
[{"$nulls":29},3176,null,3176,{"$nulls":3},6026]
[{"$nulls":29},3177,null,3177,{"$nulls":3},6027]
[{"$nulls":29},3178,null,3178,{"$nulls":3},6028]
[{"$nulls":29},3179,null,3179,{"$nulls":3},6029]
[{"$nulls":29},3180,null,3180,{"$nulls":3},6030]
[{"$nulls":29},3181,null,3181,{"$nulls":3},6031]
[{"$nulls":29},3182,null,3182,{"$nulls":3},6032]
[{"$nulls":29},3183,null,3183,{"$nulls":3},6033]
[{"$nulls":29},3184,null,3184,{"$nulls":3},6034]
[{"$nulls":29},3185,null,3185,{"$nulls":3},6035]
[{"$nulls":29},3186,null,3186,null,null,"SA (Adelaide)",6036]
[{"$nulls":29},3187,null,3187,{"$nulls":3},6037]
[{"$nulls":29},3188,null,3188,{"$nulls":3},6038]
[{"$nulls":29},3189,null,3189,{"$nulls":3},6039]
[{"$nulls":29},3190,null,3190,{"$nulls":3},6040]
[{"$nulls":29},3191,null,3191,{"$nulls":3},6041]
[{"$nulls":29},3192,null,3192,{"$nulls":3},6042]
[{"$nulls":29},3193,null,3193,{"$nulls":3},6043]
[{"$nulls":29},3194,null,3194,{"$nulls":3},6044]
[{"$nulls":29},3195,null,3195,{"$nulls":3},6045]
[{"$nulls":29},3196,null,3196,{"$nulls":3},6046]
[{"$nulls":29},3197,null,3197,{"$nulls":3},6047]
[{"$nulls":29},3198,null,3198,{"$nulls":3},6048]
[{"$nulls":29},3199,null,3199,{"$nulls":3},6049]
[{"$nulls":29},3200,null,3200,{"$nulls":3},6050]
[{"$nulls":29},3201,null,3201,{"$nulls":3},6051]
[{"$nulls":29},3202,null,3202,{"$nulls":3},6052]
[{"$nulls":29},3203,null,3203,{"$nulls":3},6053]
[{"$nulls":29},3204,null,3204,{"$nulls":3},6054]
[{"$nulls":29},3205,null,3205,{"$nulls":3},6055]
[{"$nulls":29},3206,null,3206,{"$nulls":3},6056]
[{"$nulls":29},3207,null,3207,{"$nulls":3},6057]
[{"$nulls":29},2000,null,2000,{"$nulls":3},6058]
[{"$nulls":29},2001,null,2001,{"$nulls":3},6059]
[{"$nulls":29},2002,null,2002,{"$nulls":3},6060]
[{"$nulls":29},2003,null,2003,{"$nulls":3},6061]
[{"$nulls":29},2004,null,2004,{"$nulls":3},6062]
[{"$nulls":29},2005,null,2005,{"$nulls":3},6063]
[{"$nulls":29},2006,null,2006,{"$nulls":3},6064]
[{"$nulls":29},2007,null,2007,{"$nulls":3},6065]
[{"$nulls":29},2008,null,2008,{"$nulls":3},6066]
[{"$nulls":29},2009,null,2009,{"$nulls":3},6067]
[{"$nulls":29},2017,null,2017,{"$nulls":3},6068]
[{"$nulls":29},2018,null,2018,{"$nulls":3},6069]
[{"$nulls":29},2019,null,2019,{"$nulls":3},6070]
[{"$nulls":29},2020,null,2020,{"$nulls":3},6071]
[{"$nulls":29},3000,null,3000,{"$nulls":3},6072]
[{"$nulls":29},3001,null,3001,{"$nulls":3},6073]
[{"$nulls":29},3002,null,3002,{"$nulls":3},6074]
[{"$nulls":29},3003,null,3003,{"$nulls":3},6075]
[{"$nulls":29},3004,null,3004,{"$nulls":3},6076]
[{"$nulls":29},3005,null,3005,{"$nulls":3},6077]
[{"$nulls":29},3006,null,3006,{"$nulls":3},6078]
[{"$nulls":29},3007,null,3007,{"$nulls":3},6079]
[{"$nulls":29},3008,null,3008,{"$nulls":3},6080]
[{"$nulls":29},3009,null,3009,{"$nulls":3},6081]
[{"$nulls":29},8000,null,8000,{"$nulls":3},6082,null,"NT/TAS"]
[{"$nulls":29},8001,null,8001,{"$nulls":3},6083]
[{"$nulls":29},8002,null,8002,{"$nulls":3},6084]
[{"$nulls":29},8003,null,8003,{"$nulls":3},6085]
[{"$nulls":29},8004,null,8004,{"$nulls":3},6086]
[{"$nulls":29},8005,null,8005,{"$nulls":3},6087]
[{"$nulls":29},8006,null,8006,{"$nulls":3},6088]
[{"$nulls":29},8007,null,8007,{"$nulls":3},6089]
[{"$nulls":29},8008,null,8008,{"$nulls":3},6090]
[{"$nulls":29},8009,null,8009,{"$nulls":3},6091]
[{"$nulls":29},8010,null,8010,{"$nulls":3},6092]
[{"$nulls":29},8011,null,8011,{"$nulls":3},6093]
[{"$nulls":29},8012,null,8012,{"$nulls":3},6094]
[{"$nulls":29},8013,null,8013,{"$nulls":3},6095]
[{"$nulls":29},8014,null,8014,{"$nulls":3},6096]
[{"$nulls":29},8015,null,8015,{"$nulls":3},6097]
[{"$nulls":29},8016,null,8016,{"$nulls":3},6098]
[{"$nulls":29},8017,null,8017,{"$nulls":3},6099]
[{"$nulls":29},8018,null,8018,{"$nulls":3},6100]
[{"$nulls":29},8019,null,8019,{"$nulls":3},6101]
[{"$nulls":29},8020,null,8020,{"$nulls":3},6102]
[{"$nulls":29},8021,null,8021,{"$nulls":3},6103]
[{"$nulls":29},8022,null,8022,{"$nulls":3},6104]
[{"$nulls":29},8023,null,8023,{"$nulls":3},6105]
[{"$nulls":29},8024,null,8024,{"$nulls":3},6106]
[{"$nulls":29},8025,null,8025,{"$nulls":3},6107]
[{"$nulls":29},8026,null,8026,{"$nulls":3},6108]
[{"$nulls":29},8027,null,8027,{"$nulls":3},6109]
[{"$nulls":29},8028,null,8028,{"$nulls":3},6110]
[{"$nulls":29},8029,null,8029,{"$nulls":3},6111]
[{"$nulls":29},8030,null,8030,{"$nulls":3},6112]
[{"$nulls":29},8031,null,8031,{"$nulls":3},6113]
[{"$nulls":29},8032,null,8032,{"$nulls":3},6114]
[{"$nulls":29},8033,null,8033,{"$nulls":3},6115]
[{"$nulls":29},8034,null,8034,{"$nulls":3},6116]
[{"$nulls":29},8035,null,8035,{"$nulls":3},6117]
[{"$nulls":29},8036,null,8036,{"$nulls":3},6118]
[{"$nulls":29},8037,null,8037,{"$nulls":3},6119]
[{"$nulls":29},8038,null,8038,{"$nulls":3},6120]
[{"$nulls":29},8039,null,8039,{"$nulls":3},6121]
[{"$nulls":29},8040,null,8040,{"$nulls":3},6122]
[{"$nulls":29},8041,null,8041,{"$nulls":3},6123]
[{"$nulls":29},8042,null,8042,{"$nulls":3},6124]
[{"$nulls":29},8043,null,8043,{"$nulls":3},6125]
[{"$nulls":29},8044,null,8044,{"$nulls":3},6126]
[{"$nulls":29},8045,null,8045,{"$nulls":3},6127]
[{"$nulls":29},8046,null,8046,{"$nulls":3},6128]
[{"$nulls":29},8047,null,8047,{"$nulls":3},6129]
[{"$nulls":29},8048,null,8048,{"$nulls":3},6130]
[{"$nulls":29},8049,null,8049,{"$nulls":3},6131]
[{"$nulls":29},8050,null,8050,{"$nulls":3},6132]
[{"$nulls":29},8051,null,8051,{"$nulls":3},6133]
[{"$nulls":29},8052,null,8052,{"$nulls":3},6134]
[{"$nulls":29},8053,null,8053,{"$nulls":3},6135]
[{"$nulls":29},8054,null,8054,{"$nulls":3},6136]
[{"$nulls":29},8055,null,8055,{"$nulls":3},6137]
[{"$nulls":29},8056,null,8056,{"$nulls":3},6138]
[{"$nulls":29},8057,null,8057,{"$nulls":3},6139]
[{"$nulls":29},8058,null,8058,{"$nulls":3},6140]
[{"$nulls":29},8059,null,8059,{"$nulls":3},6141]
[{"$nulls":29},8060,null,8060,{"$nulls":3},6142]
[{"$nulls":29},8061,null,8061,{"$nulls":3},6143]
[{"$nulls":29},8062,null,8062,{"$nulls":3},6144]
[{"$nulls":29},8063,null,8063,{"$nulls":3},6145]
[{"$nulls":29},8064,null,8064,{"$nulls":3},6146]
[{"$nulls":29},8065,null,8065,{"$nulls":3},6147]
[{"$nulls":29},8066,null,8066,{"$nulls":3},6148]
[{"$nulls":29},8067,null,8067,{"$nulls":3},6149]
[{"$nulls":29},8068,null,8068,{"$nulls":3},6150]
[{"$nulls":29},8069,null,8069,{"$nulls":3},6151]
[{"$nulls":29},8070,null,8070,{"$nulls":3},6152]
[{"$nulls":29},8071,null,8071,{"$nulls":3},6153]
[{"$nulls":29},8072,null,8072,{"$nulls":3},6154]
[{"$nulls":29},8073,null,8073,{"$nulls":3},6155]
[{"$nulls":29},8074,null,8074,{"$nulls":3},6156]
[{"$nulls":29},8075,null,8075,{"$nulls":3},6157]
[{"$nulls":29},8076,null,8076,{"$nulls":3},6158]
[{"$nulls":29},8077,null,8077,{"$nulls":3},6159]
[{"$nulls":29},8078,null,8078,{"$nulls":3},6160]
[{"$nulls":29},8079,null,8079,{"$nulls":3},6161]
[{"$nulls":29},8080,null,8080,{"$nulls":3},6162]
[{"$nulls":29},8081,null,8081,{"$nulls":3},6163]
[{"$nulls":29},8082,null,8082,{"$nulls":3},6164]
[{"$nulls":28},"WA(Perth)",8083,null,8083,{"$nulls":3},6165]
[{"$nulls":29},8084,null,8084,{"$nulls":3},6166]
[{"$nulls":29},8085,null,8085,{"$nulls":3},6167]
[{"$nulls":29},8086,null,8086,{"$nulls":3},6168]
[{"$nulls":29},8087,null,8087,{"$nulls":3},6169]
[{"$nulls":29},8088,null,8088,{"$nulls":3},6170]
[{"$nulls":29},8089,null,8089,{"$nulls":3},6171]
[{"$nulls":29},8090,null,8090,{"$nulls":3},6172]
[{"$nulls":29},8091,null,8091,{"$nulls":3},6173]
[{"$nulls":29},8092,null,8092,{"$nulls":3},6174]
[{"$nulls":29},8093,null,8093,{"$nulls":3},6175]
[{"$nulls":29},8094,null,8094,{"$nulls":3},6176]
[{"$nulls":29},8095,null,8095,{"$nulls":3},6177]
[{"$nulls":29},8096,null,8096,{"$nulls":3},6178]
[{"$nulls":29},8097,null,8097,{"$nulls":3},6179]
[{"$nulls":29},8098,null,8098,{"$nulls":3},6180]
[{"$nulls":29},8099,null,8099,{"$nulls":3},6181]
[{"$nulls":29},8100,null,8100,{"$nulls":3},6182]
[{"$nulls":29},8101,null,8101,{"$nulls":3},6183]
[{"$nulls":29},8102,null,8102,{"$nulls":3},6184]
[{"$nulls":29},8103,null,8103,{"$nulls":3},6185]
[{"$nulls":29},8104,null,8104,{"$nulls":3},6186]
[{"$nulls":29},8105,null,8105,{"$nulls":3},6187]
[{"$nulls":29},8106,null,8106,{"$nulls":3},6188]
[{"$nulls":29},8107,null,8107,{"$nulls":3},6189]
[{"$nulls":29},8108,null,8108,{"$nulls":3},6190]
[{"$nulls":29},8109,null,8109,{"$nulls":3},6191]
[{"$nulls":29},8110,null,8110,{"$nulls":3},6192]
[{"$nulls":29},8111,null,8111,{"$nulls":3},6193]
[{"$nulls":29},8112,null,8112,{"$nulls":3},6194]
[{"$nulls":29},8113,null,8113,{"$nulls":3},6195]
[{"$nulls":29},8114,null,8114,{"$nulls":3},6196]
[{"$nulls":29},8115,null,8115,{"$nulls":3},6197]
[{"$nulls":29},8116,null,8116,{"$nulls":3},6198]
[{"$nulls":29},8117,null,8117,{"$nulls":3},6199]
[{"$nulls":29},8118,null,8118,{"$nulls":3},6200]
[{"$nulls":29},8119,null,8119,{"$nulls":3},6201]
[{"$nulls":29},8120,null,8120,{"$nulls":3},6202]
[{"$nulls":29},8121,null,8121,{"$nulls":3},6203]
[{"$nulls":29},8122,null,8122,{"$nulls":3},6204]
[{"$nulls":29},8123,null,8123,{"$nulls":3},6205]
[{"$nulls":29},8124,null,8124,{"$nulls":3},6206]
[{"$nulls":29},8125,null,8125,{"$nulls":3},6207]
[{"$nulls":29},8126,null,8126,{"$nulls":3},6208]
[{"$nulls":29},8127,null,8127,{"$nulls":3},6209]
[{"$nulls":29},8128,null,8128,{"$nulls":3},6210]
[{"$nulls":29},8129,null,8129,null,null,"NT/TAS",6211]
[{"$nulls":29},8130,null,8130,{"$nulls":3},6212]
[{"$nulls":29},8131,null,8131,{"$nulls":3},6213]
[{"$nulls":29},8132,null,8132,{"$nulls":3},6214]
[{"$nulls":29},8133,null,8133,{"$nulls":3},4000]
[{"$nulls":29},8134,null,8134,{"$nulls":3},4001]
[{"$nulls":29},8135,null,8135,{"$nulls":3},4002]
[{"$nulls":29},8136,null,8136,{"$nulls":3},4003]
[{"$nulls":29},8137,null,8137,{"$nulls":3},4004]
[{"$nulls":29},8138,null,8138,{"$nulls":3},4005]
[{"$nulls":29},8139,null,8139,{"$nulls":3},4006]
[{"$nulls":29},8140,null,8140,{"$nulls":3},5000]
[{"$nulls":29},8141,null,8141,{"$nulls":3},5001]
[{"$nulls":29},8142,null,8142,{"$nulls":3},5002]
[{"$nulls":29},8143,null,8143,{"$nulls":3},5003]
[{"$nulls":29},8144,null,8144,{"$nulls":3},5004]
[{"$nulls":29},8145,null,8145,{"$nulls":3},5005]
[{"$nulls":29},8146,null,8146,{"$nulls":3},6000]
[{"$nulls":29},8147,null,8147,{"$nulls":3},6001]
[{"$nulls":29},8148,null,8148,{"$nulls":3},6002]
[{"$nulls":29},8149,null,8149,{"$nulls":3},6003]
[{"$nulls":29},8150,null,8150,{"$nulls":3},6004]
[{"$nulls":29},8151,null,8151,{"$nulls":3},6005]
[{"$nulls":29},8152,null,8152,{"$nulls":3},800]
[{"$nulls":29},8153,null,8153,{"$nulls":3},7000]
[{"$nulls":29},8154,null,8154,{"$nulls":3},9000]
[{"$nulls":29},8155,null,8155,{"$nulls":3},9001]
[{"$nulls":29},8156,null,8156,{"$nulls":3},9002]
[{"$nulls":29},8157,null,8157,{"$nulls":3},9003]
[{"$nulls":29},8158,null,8158,{"$nulls":3},9004]
[{"$nulls":29},8159,null,8159,{"$nulls":3},9005]
[{"$nulls":29},8160,null,8160,{"$nulls":3},9006]
[{"$nulls":29},8161,null,8161,null,null,"ACT",9007]
[{"$nulls":29},8162,null,8162,{"$nulls":3},9008]
[{"$nulls":29},8163,null,8163,{"$nulls":3},9009]
[{"$nulls":29},8164,null,8164,{"$nulls":3},9010]
[{"$nulls":29},8165,null,8165,{"$nulls":3},9011]
[{"$nulls":29},8166,null,8166,{"$nulls":3},9012]
[{"$nulls":29},8167,null,8167,{"$nulls":3},9013]
[{"$nulls":29},8168,null,8168,{"$nulls":3},9014]
[{"$nulls":29},8169,null,8169,{"$nulls":3},9015]
[{"$nulls":29},8170,null,8170,{"$nulls":3},9016]
[{"$nulls":29},8171,null,8171,{"$nulls":3},9017]
[{"$nulls":29},8172,null,8172,{"$nulls":3},9018]
[{"$nulls":29},8173,null,8173,{"$nulls":3},9019]
[{"$nulls":29},8174,null,8174,{"$nulls":3},9020]
[{"$nulls":29},8175,null,8175,{"$nulls":3},9021]
[{"$nulls":29},8176,null,8176,{"$nulls":3},9022]
[{"$nulls":29},8177,null,8177,{"$nulls":3},9023]
[{"$nulls":29},8178,null,8178,{"$nulls":3},9024]
[{"$nulls":29},8179,null,8179,{"$nulls":3},9025]
[{"$nulls":29},8180,null,8180,{"$nulls":3},9026]
[{"$nulls":29},8181,null,8181,{"$nulls":3},9027]
[{"$nulls":29},8182,null,8182,{"$nulls":3},9028]
[{"$nulls":29},8183,null,8183,{"$nulls":3},9029]
[{"$nulls":29},8184,null,8184,{"$nulls":3},9030]
[{"$nulls":29},8185,null,8185,{"$nulls":3},9031]
[{"$nulls":29},8186,null,8186,{"$nulls":3},9032]
[{"$nulls":29},8187,null,8187,{"$nulls":3},9033]
[{"$nulls":29},8188,null,8188,{"$nulls":3},9034]
[{"$nulls":29},8189,null,8189,{"$nulls":3},9035]
[{"$nulls":29},8190,null,8190,{"$nulls":3},9036]
[{"$nulls":29},8191,null,8191,{"$nulls":3},9037]
[{"$nulls":29},8192,null,8192,{"$nulls":3},9038]
[{"$nulls":29},8193,null,8193,{"$nulls":3},9039]
[{"$nulls":29},8194,null,8194,{"$nulls":3},9040]
[{"$nulls":29},8195,null,8195,{"$nulls":3},9041]
[{"$nulls":29},8196,null,8196,{"$nulls":3},9042]
[{"$nulls":29},8197,null,8197,{"$nulls":3},9043]
[{"$nulls":29},8198,null,8198,{"$nulls":3},9044]
[{"$nulls":29},8199,null,8199,{"$nulls":3},9045]
[{"$nulls":29},8200,null,8200,{"$nulls":3},9046]
[{"$nulls":29},8201,null,8201,{"$nulls":3},9047]
[{"$nulls":29},8202,null,8202,{"$nulls":3},9048]
[{"$nulls":29},8203,null,8203,{"$nulls":3},9049]
[{"$nulls":29},8204,null,8204,{"$nulls":3},9050]
[{"$nulls":29},8205,null,8205,{"$nulls":3},9051]
[{"$nulls":29},8206,null,8206,{"$nulls":3},9052]
[{"$nulls":29},8207,null,8207,{"$nulls":3},9053]
[{"$nulls":29},8208,null,8208,{"$nulls":3},9054]
[{"$nulls":29},8209,null,8209,{"$nulls":3},9055]
[{"$nulls":29},8210,null,8210,{"$nulls":3},9056]
[{"$nulls":29},8211,null,8211,{"$nulls":3},9057]
[{"$nulls":29},8212,null,8212,{"$nulls":3},9058]
[{"$nulls":29},8213,null,8213,{"$nulls":3},9059]
[{"$nulls":29},8214,null,8214,{"$nulls":3},9060]
[{"$nulls":29},8215,null,8215,{"$nulls":3},9061]
[{"$nulls":29},8216,null,8216,{"$nulls":3},9062]
[{"$nulls":29},8217,null,8217,{"$nulls":3},9063]
[{"$nulls":29},8218,null,8218,{"$nulls":3},9064]
[{"$nulls":29},8219,null,8219,{"$nulls":3},9065]
[{"$nulls":29},8220,null,8220,{"$nulls":3},9066]
[{"$nulls":29},8221,null,8221,{"$nulls":3},9067]
[{"$nulls":29},8222,null,8222,{"$nulls":3},9068]
[{"$nulls":29},8223,null,8223,{"$nulls":3},9069]
[{"$nulls":29},8224,null,8224,{"$nulls":3},9070]
[{"$nulls":29},8225,null,8225,{"$nulls":3},9071]
[{"$nulls":29},8226,null,8226,{"$nulls":3},9072]
[{"$nulls":29},8227,null,8227,{"$nulls":3},9073]
[{"$nulls":29},8228,null,8228,{"$nulls":3},9074]
[{"$nulls":29},8229,null,8229,{"$nulls":3},9075]
[{"$nulls":29},8230,null,8230,{"$nulls":3},9076]
[{"$nulls":29},8231,null,8231,{"$nulls":3},9077]
[{"$nulls":29},8232,null,8232,{"$nulls":3},9078]
[{"$nulls":29},8233,null,8233,{"$nulls":3},9079]
[{"$nulls":29},8234,null,8234,{"$nulls":3},9080]
[{"$nulls":29},8235,null,8235,{"$nulls":3},9081]
[{"$nulls":29},8236,null,8236,{"$nulls":3},9082]
[{"$nulls":29},8237,null,8237,{"$nulls":3},9083]
[{"$nulls":29},8238,null,8238,{"$nulls":3},9084]
[{"$nulls":29},8239,null,8239,{"$nulls":3},9085]
[{"$nulls":29},8240,null,8240,{"$nulls":3},9086]
[{"$nulls":29},8241,null,8241,{"$nulls":3},9087]
[{"$nulls":29},8242,null,8242,{"$nulls":3},9088]
[{"$nulls":29},8243,null,8243,{"$nulls":3},9089]
[{"$nulls":29},8244,null,8244,{"$nulls":3},9090]
[{"$nulls":29},8245,null,8245,{"$nulls":3},9091]
[{"$nulls":29},8246,null,8246,{"$nulls":3},9092]
[{"$nulls":29},8247,null,8247,{"$nulls":3},9093]
[{"$nulls":29},8248,null,8248,{"$nulls":3},9094]
[{"$nulls":29},8249,null,8249,{"$nulls":3},9095]
[{"$nulls":29},8250,null,8250,{"$nulls":3},9096]
[{"$nulls":29},8251,null,8251,{"$nulls":3},9097]
[{"$nulls":29},8252,null,8252,{"$nulls":3},9098]
[{"$nulls":29},8253,null,8253,{"$nulls":3},9099]
[{"$nulls":29},8254,null,8254,{"$nulls":3},9100]
[{"$nulls":29},8255,null,8255,{"$nulls":3},9101]
[{"$nulls":29},8256,null,8256,{"$nulls":3},9102]
[{"$nulls":29},8257,null,8257,{"$nulls":3},9103]
[{"$nulls":29},8258,null,8258,{"$nulls":3},9104]
[{"$nulls":29},8259,null,8259,{"$nulls":3},9105]
[{"$nulls":28},"SA (Adelaide)",8260,null,8260,{"$nulls":3},9106]
[{"$nulls":29},8261,null,8261,{"$nulls":3},9107]
[{"$nulls":29},8262,null,8262,{"$nulls":3},9108]
[{"$nulls":29},8263,null,8263,{"$nulls":3},9109]
[{"$nulls":29},8264,null,8264,{"$nulls":3},9110]
[{"$nulls":29},8265,null,8265,{"$nulls":3},9111]
[{"$nulls":29},8266,null,8266,{"$nulls":3},9112]
[{"$nulls":29},8267,null,8267,{"$nulls":3},9113]
[{"$nulls":29},8268,null,8268,{"$nulls":3},9114]
[{"$nulls":29},8269,null,8269,{"$nulls":3},9115]
[{"$nulls":29},8270,null,8270,{"$nulls":3},9116]
[{"$nulls":29},8271,null,8271,{"$nulls":3},9117]
[{"$nulls":29},8272,null,8272,{"$nulls":3},9118]
[{"$nulls":29},8273,null,8273,{"$nulls":3},9119]
[{"$nulls":29},8274,null,8274,{"$nulls":3},9120]
[{"$nulls":29},8275,null,8275,{"$nulls":3},9121]
[{"$nulls":29},8276,null,8276,{"$nulls":3},9122]
[{"$nulls":29},8277,null,8277,{"$nulls":3},9123]
[{"$nulls":29},8278,null,8278,{"$nulls":3},9124]
[{"$nulls":29},8279,null,8279,{"$nulls":3},9125]
[{"$nulls":29},8280,null,8280,{"$nulls":3},9126]
[{"$nulls":29},8281,null,8281,{"$nulls":3},9127]
[{"$nulls":29},8282,null,8282,{"$nulls":3},9128]
[{"$nulls":29},8283,null,8283,{"$nulls":3},9129]
[{"$nulls":29},8284,null,8284,{"$nulls":3},9130]
[{"$nulls":29},8285,null,8285,{"$nulls":3},9131]
[{"$nulls":29},8286,null,8286,{"$nulls":3},9132]
[{"$nulls":29},8287,null,8287,{"$nulls":3},9133]
[{"$nulls":29},8288,null,8288,{"$nulls":3},9134]
[{"$nulls":29},8289,null,8289,{"$nulls":3},9135]
[{"$nulls":29},8290,null,8290,{"$nulls":3},9136]
[{"$nulls":29},8291,null,8291,{"$nulls":3},9137]
[{"$nulls":29},8292,null,8292,{"$nulls":3},9138]
[{"$nulls":29},8293,null,8293,{"$nulls":3},9139]
[{"$nulls":29},8294,null,8294,{"$nulls":3},9140]
[{"$nulls":29},8295,null,8295,{"$nulls":3},9141]
[{"$nulls":29},8296,null,8296,{"$nulls":3},9142]
[{"$nulls":29},8297,null,8297,{"$nulls":3},9143]
[{"$nulls":29},8298,null,8298,{"$nulls":3},9144]
[{"$nulls":29},8299,null,8299,{"$nulls":3},9145]
[{"$nulls":29},8300,null,8300,{"$nulls":3},9146]
[{"$nulls":29},8301,null,8301,{"$nulls":3},9147]
[{"$nulls":29},8302,null,8302,{"$nulls":3},9148]
[{"$nulls":29},8303,null,8303,{"$nulls":3},9149]
[{"$nulls":29},8304,null,8304,{"$nulls":3},9150]
[{"$nulls":29},8305,null,8305,{"$nulls":3},9151]
[{"$nulls":29},8306,null,8306,{"$nulls":3},9152]
[{"$nulls":29},8307,null,8307,{"$nulls":3},9153]
[{"$nulls":29},8308,null,8308,{"$nulls":3},9154]
[{"$nulls":29},8309,null,8309,{"$nulls":3},9155]
[{"$nulls":29},8310,null,8310,{"$nulls":3},9156]
[{"$nulls":29},8311,null,8311,{"$nulls":3},9157]
[{"$nulls":29},8312,null,8312,{"$nulls":3},9158]
[{"$nulls":29},8313,null,8313,{"$nulls":3},9159]
[{"$nulls":29},8314,null,8314,{"$nulls":3},9160]
[{"$nulls":29},8315,null,8315,{"$nulls":3},9161]
[{"$nulls":29},8316,null,8316,{"$nulls":3},9162]
[{"$nulls":29},8317,null,8317,{"$nulls":3},9163]
[{"$nulls":29},8318,null,8318,{"$nulls":3},9164]
[{"$nulls":29},8319,null,8319,{"$nulls":3},9165]
[{"$nulls":29},8320,null,8320,{"$nulls":3},9166]
[{"$nulls":29},8321,null,8321,{"$nulls":3},9167]
[{"$nulls":29},8322,null,8322,{"$nulls":3},9168]
[{"$nulls":29},8323,null,8323,{"$nulls":3},9169]
[{"$nulls":29},8324,null,8324,{"$nulls":3},9170]
[{"$nulls":29},8325,null,8325,{"$nulls":3},9171]
[{"$nulls":29},8326,null,8326,{"$nulls":3},9172]
[{"$nulls":29},8327,null,8327,{"$nulls":3},9173]
[{"$nulls":29},8328,null,8328,{"$nulls":3},9174]
[{"$nulls":29},8329,null,8329,{"$nulls":3},9175]
[{"$nulls":29},8330,null,8330,{"$nulls":3},9176]
[{"$nulls":29},8331,null,8331,{"$nulls":3},9177]
[{"$nulls":29},8332,null,8332,{"$nulls":3},9178]
[{"$nulls":29},8333,null,8333,{"$nulls":3},9179]
[{"$nulls":29},8334,null,8334,{"$nulls":3},9180]
[{"$nulls":29},8335,null,8335,{"$nulls":3},9181]
[{"$nulls":29},8336,null,8336,{"$nulls":3},9182]
[{"$nulls":29},8337,null,8337,{"$nulls":3},9183]
[{"$nulls":29},8338,null,8338,{"$nulls":3},9184]
[{"$nulls":29},8339,null,8339,{"$nulls":3},9185]
[{"$nulls":29},8340,null,8340,{"$nulls":3},9186]
[{"$nulls":29},8341,null,8341,{"$nulls":3},9187]
[{"$nulls":29},8342,null,8342,{"$nulls":3},9188]
[{"$nulls":29},8343,null,8343,{"$nulls":3},9189]
[{"$nulls":29},8344,null,8344,{"$nulls":3},9190]
[{"$nulls":29},8345,null,8345,{"$nulls":3},9191]
[{"$nulls":29},8346,null,8346,{"$nulls":3},9192]
[{"$nulls":29},8347,null,8347,{"$nulls":3},9193]
[{"$nulls":29},8348,null,8348,{"$nulls":3},9194]
[{"$nulls":29},8349,null,8349,{"$nulls":3},9195]
[{"$nulls":29},8350,null,8350,{"$nulls":3},9196]
[{"$nulls":29},8351,null,8351,{"$nulls":3},9197]
[{"$nulls":29},8352,null,8352,{"$nulls":3},9198]
[{"$nulls":29},8353,null,8353,{"$nulls":3},9199]
[{"$nulls":29},8354,null,8354,{"$nulls":3},9200]
[{"$nulls":29},8355,null,8355,{"$nulls":3},9201]
[{"$nulls":29},8356,null,8356,{"$nulls":3},9202]
[{"$nulls":29},8357,null,8357,{"$nulls":3},9203]
[{"$nulls":29},8358,null,8358,{"$nulls":3},9204]
[{"$nulls":29},8359,null,8359,{"$nulls":3},9205]
[{"$nulls":29},8360,null,8360,{"$nulls":3},9206]
[{"$nulls":29},8361,null,8361,{"$nulls":3},9207]
[{"$nulls":29},8362,null,8362,{"$nulls":3},9208]
[{"$nulls":29},8363,null,8363,{"$nulls":3},9209]
[{"$nulls":29},8364,null,8364,{"$nulls":3},9210]
[{"$nulls":29},8365,null,8365,{"$nulls":3},9211]
[{"$nulls":29},8366,null,8366,{"$nulls":3},9212]
[{"$nulls":29},8367,null,8367,{"$nulls":3},9213]
[{"$nulls":29},8368,null,8368,{"$nulls":3},9214]
[{"$nulls":29},8369,null,8369,{"$nulls":3},9215]
[{"$nulls":29},8370,null,8370,{"$nulls":3},9216]
[{"$nulls":29},8371,null,8371,{"$nulls":3},9217]
[{"$nulls":29},8372,null,8372,{"$nulls":3},9218]
[{"$nulls":29},8373,null,8373,{"$nulls":3},9219]
[{"$nulls":29},8374,null,8374,{"$nulls":3},9220]
[{"$nulls":29},8375,null,8375,{"$nulls":3},9221]
[{"$nulls":29},8376,null,8376,{"$nulls":3},9222]
[{"$nulls":29},8377,null,8377,{"$nulls":3},9223]
[{"$nulls":29},8378,null,8378,{"$nulls":3},9224]
[{"$nulls":29},8379,null,8379,{"$nulls":3},9225]
[{"$nulls":29},8380,null,8380,{"$nulls":3},9226]
[{"$nulls":29},8381,null,8381,{"$nulls":3},9227]
[{"$nulls":29},8382,null,8382,{"$nulls":3},9228]
[{"$nulls":29},8383,null,8383,{"$nulls":3},9229]
[{"$nulls":29},8384,null,8384,{"$nulls":3},9230]
[{"$nulls":29},8385,null,8385,{"$nulls":3},9231]
[{"$nulls":29},8386,null,8386,{"$nulls":3},9232]
[{"$nulls":29},8387,null,8387,{"$nulls":3},9233]
[{"$nulls":29},8388,null,8388,{"$nulls":3},9234]
[{"$nulls":29},8389,null,8389,{"$nulls":3},9235]
[{"$nulls":29},8390,null,8390,{"$nulls":3},9236]
[{"$nulls":29},8391,null,8391,{"$nulls":3},9237]
[{"$nulls":29},8392,null,8392,{"$nulls":3},9238]
[{"$nulls":29},8393,null,8393,{"$nulls":3},9239]
[{"$nulls":29},8394,null,8394,{"$nulls":3},9240]
[{"$nulls":29},8395,null,8395,{"$nulls":3},9241]
[{"$nulls":29},8396,null,8396,{"$nulls":3},9242]
[{"$nulls":29},8397,null,8397,{"$nulls":3},9243]
[{"$nulls":29},8398,null,8398,{"$nulls":3},9244]
[{"$nulls":29},8399,null,8399,{"$nulls":3},9245]
[{"$nulls":29},4007,{"$nulls":5},9246]
[{"$nulls":29},4008,{"$nulls":5},9247]
[{"$nulls":29},4009,{"$nulls":5},9248]
[{"$nulls":29},4010,{"$nulls":5},9249]
[{"$nulls":29},4011,{"$nulls":5},9250]
[{"$nulls":29},4012,{"$nulls":5},9251]
[{"$nulls":29},4013,{"$nulls":5},9252]
[{"$nulls":29},4014,{"$nulls":5},9253]
[{"$nulls":29},4015,{"$nulls":5},9254]
[{"$nulls":29},4016,{"$nulls":5},9255]
[{"$nulls":29},4017,{"$nulls":5},9256]
[{"$nulls":29},4018,{"$nulls":5},9257]
[{"$nulls":29},4019,{"$nulls":5},9258]
[{"$nulls":29},4020,{"$nulls":5},9259]
[{"$nulls":29},4021,{"$nulls":5},9260]
[{"$nulls":29},4022,{"$nulls":5},9261]
[{"$nulls":29},4030,{"$nulls":5},9262]
[{"$nulls":29},4031,{"$nulls":5},9263]
[{"$nulls":29},4032,{"$nulls":5},9264]
[{"$nulls":29},4033,{"$nulls":5},9265]
[{"$nulls":29},4034,{"$nulls":5},9266]
[{"$nulls":29},4035,{"$nulls":5},9267]
[{"$nulls":29},4036,{"$nulls":5},9268]
[{"$nulls":29},4037,{"$nulls":5},9269]
[{"$nulls":29},4038,{"$nulls":5},9270]
[{"$nulls":29},4039,{"$nulls":5},9271]
[{"$nulls":29},4040,{"$nulls":5},9272]
[{"$nulls":29},4041,{"$nulls":5},9273]
[{"$nulls":29},4042,{"$nulls":5},9274]
[{"$nulls":29},4043,{"$nulls":5},9275]
[{"$nulls":29},4044,{"$nulls":5},9276]
[{"$nulls":35},9277]
[{"$nulls":29},4045,{"$nulls":5},9278]
[{"$nulls":29},4046,{"$nulls":5},9279]
[{"$nulls":29},4047,{"$nulls":5},9280]
[{"$nulls":28},"NT/TAS",4048,{"$nulls":5},9281]
[{"$nulls":29},4049,{"$nulls":5},9282]
[{"$nulls":29},4050,{"$nulls":5},9283]
[{"$nulls":29},4051,{"$nulls":5},9284]
[{"$nulls":29},4052,{"$nulls":5},9285]
[{"$nulls":29},4053,{"$nulls":5},9286]
[{"$nulls":29},4054,{"$nulls":5},9287]
[{"$nulls":29},4055,{"$nulls":5},9288]
[{"$nulls":29},4056,{"$nulls":5},9289]
[{"$nulls":29},4057,{"$nulls":5},9290]
[{"$nulls":29},4058,{"$nulls":5},9291]
[{"$nulls":29},4059,{"$nulls":5},9292]
[{"$nulls":29},4060,{"$nulls":5},9293]
[{"$nulls":29},4061,{"$nulls":5},9294]
[{"$nulls":29},4062,{"$nulls":5},9295]
[{"$nulls":29},4063,{"$nulls":5},9296]
[{"$nulls":29},4064,{"$nulls":5},9297]
[{"$nulls":29},4065,{"$nulls":5},9298]
[{"$nulls":29},4066,{"$nulls":5},9299]
[{"$nulls":29},4067]
[{"$nulls":29},4068]
[{"$nulls":29},4069]
[{"$nulls":29},4070]
[{"$nulls":29},4071]
[{"$nulls":29},4072]
[{"$nulls":29},4073]
[{"$nulls":29},4074]
[{"$nulls":29},4075]
[{"$nulls":29},4076]
[{"$nulls":29},4077]
[{"$nulls":29},4078]
[{"$nulls":29},4079]
[{"$nulls":29},4080]
[{"$nulls":29},4081]
[{"$nulls":29},4082]
[{"$nulls":29},4083]
[{"$nulls":29},4084]
[{"$nulls":29},4085]
[{"$nulls":29},4086]
[{"$nulls":29},4087]
[{"$nulls":29},4088]
[{"$nulls":29},4089]
[{"$nulls":29},4090]
[{"$nulls":29},4091]
[{"$nulls":28},"NSW/ACT",4092]
[{"$nulls":29},4093]
[{"$nulls":29},4094]
[{"$nulls":29},4095]
[{"$nulls":29},4096]
[{"$nulls":29},4097]
[{"$nulls":29},4098]
[{"$nulls":29},4099]
[{"$nulls":29},4100]
[{"$nulls":29},4101]
[{"$nulls":29},4102]
[{"$nulls":29},4103]
[{"$nulls":29},4104]
[{"$nulls":29},4105]
[{"$nulls":29},4106]
[{"$nulls":29},4107]
[{"$nulls":29},4108]
[{"$nulls":29},4109]
[{"$nulls":29},4110]
[{"$nulls":29},4111]
[{"$nulls":29},4112]
[{"$nulls":29},4113]
[{"$nulls":29},4114]
[{"$nulls":29},4115]
[{"$nulls":29},4116]
[{"$nulls":29},4117]
[{"$nulls":29},4118]
[{"$nulls":29},4119]
[{"$nulls":29},4120]
[{"$nulls":29},4121]
[{"$nulls":29},4122]
[{"$nulls":29},4123]
[{"$nulls":29},4124]
[{"$nulls":29},4125]
[{"$nulls":29},4126]
[{"$nulls":29},4127]
[{"$nulls":29},4128]
[{"$nulls":29},4129]
[{"$nulls":29},4130]
[{"$nulls":29},4131]
[{"$nulls":29},4132]
[{"$nulls":29},4133]
[{"$nulls":29},4134]
[{"$nulls":29},4135]
[{"$nulls":29},4136]
[{"$nulls":29},4137]
[{"$nulls":29},4138]
[{"$nulls":29},4139]
[{"$nulls":29},4140]
[{"$nulls":29},4141]
[{"$nulls":29},4142]
[{"$nulls":29},4143]
[{"$nulls":29},4144]
[{"$nulls":29},4145]
[{"$nulls":29},4146]
[{"$nulls":29},4147]
[{"$nulls":29},4148]
[{"$nulls":29},4149]
[{"$nulls":29},4150]
[{"$nulls":29},4151]
[{"$nulls":29},4152]
[{"$nulls":29},4153]
[{"$nulls":29},4154]
[{"$nulls":29},4155]
[{"$nulls":29},4156]
[{"$nulls":29},4157]
[{"$nulls":29},4158]
[{"$nulls":29},4159]
[{"$nulls":29},4160]
[{"$nulls":29},4161]
[{"$nulls":29},4162]
[{"$nulls":29},4163]
[{"$nulls":29},4164]
[{"$nulls":29},4165]
[{"$nulls":29},4166]
[{"$nulls":29},4167]
[{"$nulls":29},4168]
[{"$nulls":29},4169]
[{"$nulls":29},4170]
[{"$nulls":29},4171]
[{"$nulls":29},4172]
[{"$nulls":29},4173]
[{"$nulls":29},4174]
[{"$nulls":29},4175]
[{"$nulls":29},4176]
[{"$nulls":29},4177]
[{"$nulls":29},4178]
[{"$nulls":29},4179]
[{"$nulls":29},4205]
[{"$nulls":29},4206]
[{"$nulls":29},4207]
[{"$nulls":29},4208]
[{"$nulls":29},4209]
[{"$nulls":29},4210]
[{"$nulls":29},4211]
[{"$nulls":29},4212]
[{"$nulls":29},4213]
[{"$nulls":29},4214]
[{"$nulls":29},4215]
[{"$nulls":29},4216]
[{"$nulls":29},4217]
[{"$nulls":29},4218]
[{"$nulls":29},4219]
[{"$nulls":29},4220]
[{"$nulls":29},4221]
[{"$nulls":29},4223]
[{"$nulls":29},4224]
[{"$nulls":29},4225]
[{"$nulls":29},4226]
[{"$nulls":29},4227]
[{"$nulls":29},4228]
[{"$nulls":29},4229]
[{"$nulls":29},2600]
[{"$nulls":29},2601]
[{"$nulls":29},2602]
[{"$nulls":29},2603]
[{"$nulls":29},2604]
[{"$nulls":29},2605]
[{"$nulls":29},2606]
[{"$nulls":29},2607]
[{"$nulls":29},2608]
[{"$nulls":29},2609]
[{"$nulls":29},2610]
[{"$nulls":29},2611]
[{"$nulls":29},2612]
[{"$nulls":29},2900]
[{"$nulls":29},2901]
[{"$nulls":29},2902]
[{"$nulls":29},2903]
[{"$nulls":29},2904]
[{"$nulls":29},2905]
[{"$nulls":29},2906]
[{"$nulls":29},2907]
[{"$nulls":29},2908]
[{"$nulls":29},2909]
[{"$nulls":29},2910]
[{"$nulls":29},2911]
[{"$nulls":29},2912]
[{"$nulls":29},2913]
[{"$nulls":29},2914]
[{"$nulls":29},5007]
[{"$nulls":29},5008]
[{"$nulls":29},5009]
[{"$nulls":29},5010]
[{"$nulls":29},5011]
[{"$nulls":29},5012]
[{"$nulls":29},5013]
[{"$nulls":29},5014]
[{"$nulls":29},5015]
[{"$nulls":29},5016]
[{"$nulls":29},5017]
[{"$nulls":29},5018]
[{"$nulls":29},5019]
[{"$nulls":29},5020]
[{"$nulls":29},5021]
[{"$nulls":29},5022]
[{"$nulls":29},5023]
[{"$nulls":29},5024]
[{"$nulls":29},5025]
[{"$nulls":29},5026]
[{"$nulls":29},5027]
[{"$nulls":29},5028]
[{"$nulls":29},5029]
[{"$nulls":29},5030]
[{"$nulls":29},5031]
[{"$nulls":29},5032]
[{"$nulls":29},5033]
[{"$nulls":29},5034]
[{"$nulls":29},5035]
[{"$nulls":29},5036]
[{"$nulls":29},5037]
[{"$nulls":29},5038]
[{"$nulls":29},5039]
[{"$nulls":29},5040]
[{"$nulls":29},5041]
[{"$nulls":29},5042]
[{"$nulls":29},5043]
[{"$nulls":29},5044]
[{"$nulls":29},5045]
[{"$nulls":29},5046]
[{"$nulls":29},5047]
[{"$nulls":29},5048]
[{"$nulls":29},5049]
[{"$nulls":29},5050]
[{"$nulls":29},5051]
[{"$nulls":29},5052]
[{"$nulls":29},5053]
[{"$nulls":29},5054]
[{"$nulls":29},5055]
[{"$nulls":29},5056]
[{"$nulls":29},5057]
[{"$nulls":29},5058]
[{"$nulls":29},5059]
[{"$nulls":29},5060]
[{"$nulls":29},5061]
[{"$nulls":29},5062]
[{"$nulls":29},5063]
[{"$nulls":29},5064]
[{"$nulls":29},5065]
[{"$nulls":29},5066]
[{"$nulls":29},5067]
[{"$nulls":29},5068]
[{"$nulls":29},5069]
[{"$nulls":29},5070]
[{"$nulls":29},5071]
[{"$nulls":29},5072]
[{"$nulls":29},5073]
[{"$nulls":29},5074]
[{"$nulls":29},5075]
[{"$nulls":29},5076]
[{"$nulls":29},5077]
[{"$nulls":29},5078]
[{"$nulls":29},5079]
[{"$nulls":29},5080]
[{"$nulls":29},5081]
[{"$nulls":29},5082]
[{"$nulls":29},5083]
[{"$nulls":28},"VIC",5084]
[{"$nulls":29},5085]
[{"$nulls":29},5086]
[{"$nulls":29},5087]
[{"$nulls":29},5088]
[{"$nulls":29},5089]
[{"$nulls":29},5090]
[{"$nulls":29},5091]
[{"$nulls":29},5092]
[{"$nulls":29},5093]
[{"$nulls":29},5094]
[{"$nulls":29},5095]
[{"$nulls":29},5096]
[{"$nulls":29},5097]
[{"$nulls":29},5098]
[{"$nulls":29},5099]
[{"$nulls":29},5100]
[{"$nulls":29},5101]
[{"$nulls":29},5102]
[{"$nulls":29},5103]
[{"$nulls":29},5104]
[{"$nulls":29},5105]
[{"$nulls":29},5106]
[{"$nulls":29},5107]
[{"$nulls":29},5108]
[{"$nulls":29},5109]
[{"$nulls":29},5110]
[{"$nulls":29},5111]
[{"$nulls":29},5112]
[{"$nulls":29},5113]
[{"$nulls":29},5114]
[{"$nulls":29},5115]
[{"$nulls":29},5116]
[{"$nulls":29},5117]
[{"$nulls":29},5118]
[{"$nulls":29},5119]
[{"$nulls":29},5120]
[{"$nulls":29},5121]
[{"$nulls":29},5122]
[{"$nulls":29},5123]
[{"$nulls":29},5124]
[{"$nulls":29},5125]
[{"$nulls":29},5126]
[{"$nulls":29},5127]
[{"$nulls":29},5128]
[{"$nulls":29},5129]
[{"$nulls":29},5130]
[{"$nulls":29},5131]
[{"$nulls":29},5132]
[{"$nulls":29},5133]
[{"$nulls":29},5134]
[{"$nulls":29},5135]
[{"$nulls":29},5136]
[{"$nulls":29},5137]
[{"$nulls":29},5138]
[{"$nulls":29},5139]
[{"$nulls":29},5140]
[{"$nulls":29},5141]
[{"$nulls":29},5142]
[{"$nulls":29},5143]
[{"$nulls":29},5144]
[{"$nulls":29},5145]
[{"$nulls":29},5146]
[{"$nulls":29},5147]
[{"$nulls":29},5148]
[{"$nulls":29},5149]
[{"$nulls":29},5150]
[{"$nulls":29},5151]
[{"$nulls":29},5152]
[{"$nulls":29},5153]
[{"$nulls":29},5154]
[{"$nulls":29},5155]
[{"$nulls":29},5156]
[{"$nulls":29},5157]
[{"$nulls":29},5158]
[{"$nulls":29},5159]
[{"$nulls":29},5160]
[{"$nulls":29},5161]
[{"$nulls":29},5162]
[{"$nulls":29},5163]
[{"$nulls":29},5164]
[{"$nulls":29},5165]
[{"$nulls":29},5166]
[{"$nulls":29},5167]
[{"$nulls":29},5168]
[{"$nulls":29},5169]
[{"$nulls":29},5170]
[{"$nulls":29},5171]
[{"$nulls":29},5172]
[{"$nulls":29},5173]
[{"$nulls":29},5174]
[{"$nulls":29},6008]
[{"$nulls":29},6009]
[{"$nulls":29},6010]
[{"$nulls":29},6011]
[{"$nulls":28},"QLD",6012]
[{"$nulls":29},6013]
[{"$nulls":29},6014]
[{"$nulls":29},6015]
[{"$nulls":29},6016]
[{"$nulls":29},6017]
[{"$nulls":29},6018]
[{"$nulls":29},6019]
[{"$nulls":29},6020]
[{"$nulls":29},6021]
[{"$nulls":29},6022]
[{"$nulls":29},6023]
[{"$nulls":29},6024]
[{"$nulls":29},6025]
[{"$nulls":29},6026]
[{"$nulls":29},6027]
[{"$nulls":29},6028]
[{"$nulls":29},6029]
[{"$nulls":29},6030]
[{"$nulls":29},6031]
[{"$nulls":29},6032]
[{"$nulls":29},6033]
[{"$nulls":29},6034]
[{"$nulls":29},6035]
[{"$nulls":29},6036]
[{"$nulls":29},6037]
[{"$nulls":29},6038]
[{"$nulls":29},6039]
[{"$nulls":29},6040]
[{"$nulls":29},6041]
[{"$nulls":29},6042]
[{"$nulls":29},6043]
[{"$nulls":29},6044]
[{"$nulls":29},6045]
[{"$nulls":29},6046]
[{"$nulls":29},6047]
[{"$nulls":29},6048]
[{"$nulls":29},6049]
[{"$nulls":29},6050]
[{"$nulls":29},6051]
[{"$nulls":29},6052]
[{"$nulls":29},6053]
[{"$nulls":29},6054]
[{"$nulls":29},6055]
[{"$nulls":29},6056]
[{"$nulls":29},6057]
[{"$nulls":29},6058]
[{"$nulls":29},6059]
[{"$nulls":29},6060]
[{"$nulls":29},6061]
[{"$nulls":29},6062]
[{"$nulls":29},6063]
[{"$nulls":29},6064]
[{"$nulls":29},6065]
[{"$nulls":29},6066]
[{"$nulls":29},6067]
[{"$nulls":29},6068]
[{"$nulls":29},6069]
[{"$nulls":29},6070]
[{"$nulls":29},6071]
[{"$nulls":29},6072]
[{"$nulls":29},6073]
[{"$nulls":29},6074]
[{"$nulls":29},6075]
[{"$nulls":29},6076]
[{"$nulls":29},6077]
[{"$nulls":29},6078]
[{"$nulls":28},"SA (Adelaide)",6079]
[{"$nulls":29},6080]
[{"$nulls":29},6081]
[{"$nulls":29},6082]
[{"$nulls":29},6083]
[{"$nulls":29},6084]
[{"$nulls":29},6085]
[{"$nulls":29},6086]
[{"$nulls":29},6087]
[{"$nulls":29},6088]
[{"$nulls":29},6089]
[{"$nulls":29},6090]
[{"$nulls":29},6091]
[{"$nulls":29},6092]
[{"$nulls":29},6093]
[{"$nulls":29},6094]
[{"$nulls":28},"WA(Perth)",6095]
[{"$nulls":29},6096]
[{"$nulls":29},6097]
[{"$nulls":29},6098]
[{"$nulls":29},6099]
[{"$nulls":29},6100]
[{"$nulls":29},6101]
[{"$nulls":29},6102]
[{"$nulls":29},6103]
[{"$nulls":29},6104]
[{"$nulls":29},6105]
[{"$nulls":29},6106]
[{"$nulls":29},6107]
[{"$nulls":29},6108]
[{"$nulls":29},6109]
[{"$nulls":29},6110]
[{"$nulls":29},6111]
[{"$nulls":29},6112]
[{"$nulls":29},6113]
[{"$nulls":29},6114]
[{"$nulls":29},6115]
[{"$nulls":29},6116]
[{"$nulls":29},6117]
[{"$nulls":29},6118]
[{"$nulls":29},6119]
[{"$nulls":29},6120]
[{"$nulls":29},6121]
[{"$nulls":29},6122]
[{"$nulls":29},6123]
[{"$nulls":29},6124]
[{"$nulls":29},6125]
[{"$nulls":29},6126]
[{"$nulls":29},6127]
[{"$nulls":29},6128]
[{"$nulls":29},6129]
[{"$nulls":29},6130]
[{"$nulls":29},6131]
[{"$nulls":29},6132]
[{"$nulls":29},6133]
[{"$nulls":29},6134]
[{"$nulls":29},6135]
[{"$nulls":29},6136]
[{"$nulls":29},6137]
[{"$nulls":29},6138]
[{"$nulls":29},6139]
[{"$nulls":29},6140]
[{"$nulls":29},6141]
[{"$nulls":29},6142]
[{"$nulls":29},6143]
[{"$nulls":29},6144]
[{"$nulls":29},6145]
[{"$nulls":29},6146]
[{"$nulls":29},6147]
[{"$nulls":29},6148]
[{"$nulls":29},6149]
[{"$nulls":29},6150]
[{"$nulls":29},6151]
[{"$nulls":29},6152]
[{"$nulls":29},6153]
[{"$nulls":29},6154]
[{"$nulls":29},6155]
[{"$nulls":29},6156]
[{"$nulls":29},6157]
[{"$nulls":29},6158]
[{"$nulls":29},6159]
[{"$nulls":28},"NT/TAS",6160]
[{"$nulls":29},6161]
[{"$nulls":29},6162]
[{"$nulls":29},6163]
[{"$nulls":29},6164]
[{"$nulls":29},6165]
[{"$nulls":29},6166]
[{"$nulls":29},6167]
[{"$nulls":29},6168]
[{"$nulls":29},6169]
[{"$nulls":29},6170]
[{"$nulls":29},6171]
[{"$nulls":29},6172]
[{"$nulls":29},6173]
[{"$nulls":29},6174]
[{"$nulls":29},6175]
[{"$nulls":29},6176]
[{"$nulls":29},6177]
[{"$nulls":29},6178]
[{"$nulls":29},6179]
[{"$nulls":29},6180]
[{"$nulls":29},6181]
[{"$nulls":29},6182]
[{"$nulls":29},6183]
[{"$nulls":29},6184]
[{"$nulls":29},6185]
[{"$nulls":29},6186]
[{"$nulls":29},6187]
[{"$nulls":29},6188]
[{"$nulls":29},6189]
[{"$nulls":29},6190]
[{"$nulls":29},6191]
[{"$nulls":29},6192]
[{"$nulls":29},6193]
[{"$nulls":29},6194]
[{"$nulls":29},6195]
[{"$nulls":29},6196]
[{"$nulls":29},6197]
[{"$nulls":29},6198]
[{"$nulls":29},6199]
[{"$nulls":29},6200]
[{"$nulls":29},6201]
[{"$nulls":29},6202]
[{"$nulls":29},6203]
[{"$nulls":29},6204]
[{"$nulls":29},6205]
[{"$nulls":29},6206]
[{"$nulls":29},6207]
[{"$nulls":29},6208]
[{"$nulls":29},6209]
[{"$nulls":29},6210]
[{"$nulls":29},6211]
[{"$nulls":29},6212]
[{"$nulls":29},6213]
[{"$nulls":29},6214]
[{"$nulls":29},4000]
[{"$nulls":29},4001]
[{"$nulls":29},4002]
[{"$nulls":29},4003]
[{"$nulls":29},4004]
[{"$nulls":29},4005]
[{"$nulls":29},4006]
[{"$nulls":29},5000]
[{"$nulls":29},5001]
[{"$nulls":29},5002]
[{"$nulls":29},5003]
[{"$nulls":29},5004]
[{"$nulls":29},5005]
[{"$nulls":29},6000]
[{"$nulls":29},6001]
[{"$nulls":29},6002]
[{"$nulls":29},6003]
[{"$nulls":29},6004]
[{"$nulls":29},6005]
[{"$nulls":29},800]
[{"$nulls":29},7000]
[{"$nulls":29},9000]
[{"$nulls":29},9001]
[{"$nulls":29},9002]
[{"$nulls":29},9003]
[{"$nulls":29},9004]
[{"$nulls":29},9005]
[{"$nulls":29},9006]
[{"$nulls":29},9007]
[{"$nulls":29},9008]
[{"$nulls":29},9009]
[{"$nulls":29},9010]
[{"$nulls":29},9011]
[{"$nulls":29},9012]
[{"$nulls":29},9013]
[{"$nulls":29},9014]
[{"$nulls":29},9015]
[{"$nulls":29},9016]
[{"$nulls":29},9017]
[{"$nulls":29},9018]
[{"$nulls":29},9019]
[{"$nulls":29},9020]
[{"$nulls":29},9021]
[{"$nulls":29},9022]
[{"$nulls":29},9023]
[{"$nulls":29},9024]
[{"$nulls":29},9025]
[{"$nulls":29},9026]
[{"$nulls":29},9027]
[{"$nulls":29},9028]
[{"$nulls":29},9029]
[{"$nulls":29},9030]
[{"$nulls":29},9031]
[{"$nulls":29},9032]
[{"$nulls":29},9033]
[{"$nulls":29},9034]
[{"$nulls":29},9035]
[{"$nulls":29},9036]
[{"$nulls":29},9037]
[{"$nulls":29},9038]
[{"$nulls":29},9039]
[{"$nulls":29},9040]
[{"$nulls":29},9041]
[{"$nulls":29},9042]
[{"$nulls":29},9043]
[{"$nulls":29},9044]
[{"$nulls":29},9045]
[{"$nulls":29},9046]
[{"$nulls":29},9047]
[{"$nulls":29},9048]
[{"$nulls":29},9049]
[{"$nulls":29},9050]
[{"$nulls":29},9051]
[{"$nulls":29},9052]
[{"$nulls":29},9053]
[{"$nulls":29},9054]
[{"$nulls":29},9055]
[{"$nulls":29},9056]
[{"$nulls":29},9057]
[{"$nulls":29},9058]
[{"$nulls":29},9059]
[{"$nulls":29},9060]
[{"$nulls":29},9061]
[{"$nulls":29},9062]
[{"$nulls":29},9063]
[{"$nulls":29},9064]
[{"$nulls":29},9065]
[{"$nulls":29},9066]
[{"$nulls":29},9067]
[{"$nulls":29},9068]
[{"$nulls":29},9069]
[{"$nulls":29},9070]
[{"$nulls":29},9071]
[{"$nulls":29},9072]
[{"$nulls":29},9073]
[{"$nulls":29},9074]
[{"$nulls":29},9075]
[{"$nulls":29},9076]
[{"$nulls":29},9077]
[{"$nulls":29},9078]
[{"$nulls":29},9079]
[{"$nulls":29},9080]
[{"$nulls":29},9081]
[{"$nulls":29},9082]
[{"$nulls":29},9083]
[{"$nulls":29},9084]
[{"$nulls":29},9085]
[{"$nulls":29},9086]
[{"$nulls":29},9087]
[{"$nulls":29},9088]
[{"$nulls":29},9089]
[{"$nulls":29},9090]
[{"$nulls":29},9091]
[{"$nulls":29},9092]
[{"$nulls":29},9093]
[{"$nulls":29},9094]
[{"$nulls":29},9095]
[{"$nulls":29},9096]
[{"$nulls":29},9097]
[{"$nulls":29},9098]
[{"$nulls":29},9099]
[{"$nulls":29},9100]
[{"$nulls":29},9101]
[{"$nulls":29},9102]
[{"$nulls":29},9103]
[{"$nulls":29},9104]
[{"$nulls":29},9105]
[{"$nulls":29},9106]
[{"$nulls":29},9107]
[{"$nulls":29},9108]
[{"$nulls":29},9109]
[{"$nulls":29},9110]
[{"$nulls":29},9111]
[{"$nulls":29},9112]
[{"$nulls":29},9113]
[{"$nulls":29},9114]
[{"$nulls":29},9115]
[{"$nulls":29},9116]
[{"$nulls":29},9117]
[{"$nulls":29},9118]
[{"$nulls":29},9119]
[{"$nulls":29},9120]
[{"$nulls":29},9121]
[{"$nulls":29},9122]
[{"$nulls":29},9123]
[{"$nulls":29},9124]
[{"$nulls":29},9125]
[{"$nulls":29},9126]
[{"$nulls":29},9127]
[{"$nulls":29},9128]
[{"$nulls":29},9129]
[{"$nulls":29},9130]
[{"$nulls":29},9131]
[{"$nulls":29},9132]
[{"$nulls":29},9133]
[{"$nulls":29},9134]
[{"$nulls":29},9135]
[{"$nulls":29},9136]
[{"$nulls":29},9137]
[{"$nulls":29},9138]
[{"$nulls":29},9139]
[{"$nulls":29},9140]
[{"$nulls":29},9141]
[{"$nulls":29},9142]
[{"$nulls":29},9143]
[{"$nulls":29},9144]
[{"$nulls":29},9145]
[{"$nulls":29},9146]
[{"$nulls":29},9147]
[{"$nulls":29},9148]
[{"$nulls":29},9149]
[{"$nulls":29},9150]
[{"$nulls":29},9151]
[{"$nulls":29},9152]
[{"$nulls":29},9153]
[{"$nulls":29},9154]
[{"$nulls":29},9155]
[{"$nulls":29},9156]
[{"$nulls":29},9157]
[{"$nulls":29},9158]
[{"$nulls":29},9159]
[{"$nulls":29},9160]
[{"$nulls":29},9161]
[{"$nulls":29},9162]
[{"$nulls":29},9163]
[{"$nulls":29},9164]
[{"$nulls":29},9165]
[{"$nulls":29},9166]
[{"$nulls":29},9167]
[{"$nulls":29},9168]
[{"$nulls":29},9169]
[{"$nulls":29},9170]
[{"$nulls":29},9171]
[{"$nulls":29},9172]
[{"$nulls":29},9173]
[{"$nulls":29},9174]
[{"$nulls":29},9175]
[{"$nulls":29},9176]
[{"$nulls":29},9177]
[{"$nulls":29},9178]
[{"$nulls":29},9179]
[{"$nulls":29},9180]
[{"$nulls":29},9181]
[{"$nulls":29},9182]
[{"$nulls":29},9183]
[{"$nulls":29},9184]
[{"$nulls":29},9185]
[{"$nulls":29},9186]
[{"$nulls":29},9187]
[{"$nulls":29},9188]
[{"$nulls":29},9189]
[{"$nulls":29},9190]
[{"$nulls":29},9191]
[{"$nulls":29},9192]
[{"$nulls":29},9193]
[{"$nulls":29},9194]
[{"$nulls":29},9195]
[{"$nulls":29},9196]
[{"$nulls":29},9197]
[{"$nulls":29},9198]
[{"$nulls":29},9199]
[{"$nulls":29},9200]
[{"$nulls":29},9201]
[{"$nulls":29},9202]
[{"$nulls":29},9203]
[{"$nulls":29},9204]
[{"$nulls":29},9205]
[{"$nulls":29},9206]
[{"$nulls":29},9207]
[{"$nulls":29},9208]
[{"$nulls":29},9209]
[{"$nulls":29},9210]
[{"$nulls":29},9211]
[{"$nulls":29},9212]
[{"$nulls":29},9213]
[{"$nulls":29},9214]
[{"$nulls":29},9215]
[{"$nulls":29},9216]
[{"$nulls":29},9217]
[{"$nulls":29},9218]
[{"$nulls":29},9219]
[{"$nulls":29},9220]
[{"$nulls":29},9221]
[{"$nulls":29},9222]
[{"$nulls":29},9223]
[{"$nulls":29},9224]
[{"$nulls":29},9225]
[{"$nulls":29},9226]
[{"$nulls":29},9227]
[{"$nulls":29},9228]
[{"$nulls":29},9229]
[{"$nulls":29},9230]
[{"$nulls":29},9231]
[{"$nulls":29},9232]
[{"$nulls":29},9233]
[{"$nulls":29},9234]
[{"$nulls":29},9235]
[{"$nulls":29},9236]
[{"$nulls":29},9237]
[{"$nulls":29},9238]
[{"$nulls":29},9239]
[{"$nulls":29},9240]
[{"$nulls":29},9241]
[{"$nulls":29},9242]
[{"$nulls":29},9243]
[{"$nulls":29},9244]
[{"$nulls":29},9245]
[{"$nulls":29},9246]
[{"$nulls":29},9247]
[{"$nulls":29},9248]
[{"$nulls":29},9249]
[{"$nulls":29},9250]
[{"$nulls":29},9251]
[{"$nulls":29},9252]
[{"$nulls":29},9253]
[{"$nulls":29},9254]
[{"$nulls":29},9255]
[{"$nulls":29},9256]
[{"$nulls":29},9257]
[{"$nulls":29},9258]
[{"$nulls":29},9259]
[{"$nulls":29},9260]
[{"$nulls":29},9261]
[{"$nulls":29},9262]
[{"$nulls":29},9263]
[{"$nulls":29},9264]
[{"$nulls":29},9265]
[{"$nulls":29},9266]
[{"$nulls":29},9267]
[{"$nulls":29},9268]
[{"$nulls":29},9269]
[{"$nulls":29},9270]
[{"$nulls":29},9271]
[{"$nulls":29},9272]
[{"$nulls":29},9273]
[{"$nulls":29},9274]
[{"$nulls":29},9275]
[{"$nulls":29},9276]
[{"$nulls":29},9277]
[{"$nulls":29},9278]
[{"$nulls":29},9279]
[{"$nulls":29},9280]
[{"$nulls":29},9281]
[{"$nulls":29},9282]
[{"$nulls":29},9283]
[{"$nulls":29},9284]
[{"$nulls":29},9285]
[{"$nulls":29},9286]
[{"$nulls":29},9287]
[{"$nulls":29},9288]
[{"$nulls":29},9289]
[{"$nulls":29},9290]
[{"$nulls":29},9291]
[{"$nulls":29},9292]
[{"$nulls":29},9293]
[{"$nulls":29},9294]
[{"$nulls":29},9295]
[{"$nulls":29},9296]
[{"$nulls":29},9297]
[{"$nulls":29},9298]
[{"$nulls":29},9299]
[{"$nulls":29},2012]
[{"$nulls":29},2013]
[{"$nulls":29},2014]
[{"$nulls":29},2250]
[{"$nulls":29},2251]
[{"$nulls":29},2252]
[{"$nulls":29},2253]
[{"$nulls":29},2254]
[{"$nulls":29},2255]
[{"$nulls":29},2256]
[{"$nulls":29},2257]
[{"$nulls":29},2258]
[{"$nulls":29},2259]
[{"$nulls":29},2260]
[{"$nulls":29},2261]
[{"$nulls":29},2262]
[{"$nulls":29},2263]
[{"$nulls":29},2264]
[{"$nulls":29},2265]
[{"$nulls":29},2267]
[{"$nulls":29},2278]
[{"$nulls":29},2280]
[{"$nulls":29},2281]
[{"$nulls":29},2282]
[{"$nulls":29},2283]
[{"$nulls":29},2284]
[{"$nulls":29},2285]
[{"$nulls":29},2286]
[{"$nulls":29},2287]
[{"$nulls":29},2288]
[{"$nulls":29},2289]
[]
[{"$nulls":29},2290]
[{"$nulls":29},2291]
[{"$nulls":29},2292]
[{"$nulls":29},2293]
[{"$nulls":29},2294]
[{"$nulls":29},2295]
[{"$nulls":29},2296]
[{"$nulls":29},2297]
[{"$nulls":29},2298]
[{"$nulls":29},2299]
[{"$nulls":29},2300]
[{"$nulls":29},2301]
[{"$nulls":29},2302]
[{"$nulls":29},2303]
[{"$nulls":29},2304]
[{"$nulls":29},2305]
[{"$nulls":29},2306]
[{"$nulls":29},2307]
[{"$nulls":29},2308]
[{"$nulls":29},2315]
[{"$nulls":29},2316]
[{"$nulls":29},2317]
[{"$nulls":29},2318]
[{"$nulls":29},2319]
[{"$nulls":29},2320]
[{"$nulls":29},2321]
[{"$nulls":29},2322]
[{"$nulls":29},2323]
[{"$nulls":29},2327]
[{"$nulls":29},2340]
[{"$nulls":29},2444]
[{"$nulls":29},2450]
[{"$nulls":29},2451]
[{"$nulls":29},2452]
[{"$nulls":29},2477]
[{"$nulls":29},2478]
[{"$nulls":29},2479]
[{"$nulls":29},2480]
[{"$nulls":29},2481]
[{"$nulls":29},2482]
[{"$nulls":29},2483]
[{"$nulls":29},2484]
[{"$nulls":29},2485]
[{"$nulls":29},2486]
[{"$nulls":29},2487]
[{"$nulls":29},2488]
[{"$nulls":29},2489]
[{"$nulls":29},2500]
[{"$nulls":29},2501]
[{"$nulls":29},2502]
[{"$nulls":29},2503]
[{"$nulls":29},2504]
[{"$nulls":29},2505]
[{"$nulls":29},2506]
[{"$nulls":29},2507]
[{"$nulls":29},2508]
[{"$nulls":29},2509]
[{"$nulls":29},2510]
[{"$nulls":29},2511]
[{"$nulls":29},2512]
[{"$nulls":29},2513]
[{"$nulls":29},2514]
[{"$nulls":29},2515]
[{"$nulls":29},2516]
[{"$nulls":29},2517]
[{"$nulls":29},2518]
[{"$nulls":29},2519]
[{"$nulls":29},2520]
[{"$nulls":29},2521]
[{"$nulls":29},2522]
[{"$nulls":29},2523]
[{"$nulls":29},2524]
[{"$nulls":29},2525]
[{"$nulls":29},2526]
[{"$nulls":29},2527]
[{"$nulls":29},2528]
[{"$nulls":29},2529]
[{"$nulls":29},2530]
[{"$nulls":29},2531]
[{"$nulls":29},2532]
[{"$nulls":29},2533]
[{"$nulls":29},2534]
[{"$nulls":29},2555]
[{"$nulls":29},2556]
[{"$nulls":29},2557]
[{"$nulls":29},2558]
[{"$nulls":29},2559]
[{"$nulls":29},2560]
[{"$nulls":29},2561]
[{"$nulls":29},2562]
[{"$nulls":29},2563]
[{"$nulls":29},2564]
[{"$nulls":29},2565]
[{"$nulls":29},2566]
[{"$nulls":29},2567]
[{"$nulls":29},2568]
[{"$nulls":29},2569]
[{"$nulls":29},2570]
[{"$nulls":29},2571]
[{"$nulls":29},2572]
[{"$nulls":29},2573]
[{"$nulls":29},2574]
[{"$nulls":29},2575]
[{"$nulls":29},2576]
[{"$nulls":29},2577]
[{"$nulls":29},2578]
[{"$nulls":29},2579]
[{"$nulls":29},2619]
[{"$nulls":29},2620]
[{"$nulls":29},2621]
[{"$nulls":29},2640]
[{"$nulls":29},2641]
[{"$nulls":29},2650]
[{"$nulls":29},2651]
[{"$nulls":29},2776]
[{"$nulls":29},2777]
[{"$nulls":29},2778]
[{"$nulls":29},2779]
[{"$nulls":29},2780]
[{"$nulls":29},2781]
[{"$nulls":29},2782]
[{"$nulls":29},2783]
[{"$nulls":29},2784]
[{"$nulls":29},2785]
[{"$nulls":29},2795]
[{"$nulls":29},2830]
[{"$nulls":29},2907]
[{"$nulls":29},2908]
[{"$nulls":29},2909]
[{"$nulls":29},2910]
[{"$nulls":29},3211]
[{"$nulls":29},3212]
[{"$nulls":29},3213]
[{"$nulls":29},3214]
[{"$nulls":29},3215]
[{"$nulls":29},3216]
[{"$nulls":29},3218]
[{"$nulls":29},3219]
[{"$nulls":29},3220]
[{"$nulls":29},3221]
[{"$nulls":29},3222]
[{"$nulls":29},3223]
[{"$nulls":29},3224]
[{"$nulls":29},3225]
[{"$nulls":29},3226]
[{"$nulls":29},3227]
[{"$nulls":29},3228]
[{"$nulls":29},3232]
[{"$nulls":29},3233]
[{"$nulls":29},3234]
[{"$nulls":29},3335]
[{"$nulls":29},3336]
[{"$nulls":29},3337]
[{"$nulls":29},3338]
[{"$nulls":29},3339]
[{"$nulls":29},3340]
[{"$nulls":29},3341]
[{"$nulls":29},3429]
[{"$nulls":29},3690]
[{"$nulls":29},3750]
[{"$nulls":29},3751]
[{"$nulls":29},3752]
[{"$nulls":29},3753]
[{"$nulls":29},3754]
[{"$nulls":29},3755]
[{"$nulls":29},3765]
[{"$nulls":29},3766]
[{"$nulls":29},3767]
[{"$nulls":29},3781]
[{"$nulls":29},3782]
[{"$nulls":29},3783]
[{"$nulls":29},3784]
[{"$nulls":29},3785]
[{"$nulls":29},3786]
[{"$nulls":29},3787]
[{"$nulls":29},3788]
[{"$nulls":29},3789]
[{"$nulls":29},3790]
[{"$nulls":29},3791]
[{"$nulls":29},3792]
[{"$nulls":29},3793]
[{"$nulls":29},3794]
[{"$nulls":29},3795]
[{"$nulls":29},3796]
[{"$nulls":29},3802]
[{"$nulls":29},3803]
[{"$nulls":29},3804]
[{"$nulls":29},3805]
[{"$nulls":29},3806]
[{"$nulls":29},3807]
[{"$nulls":29},3808]
[{"$nulls":29},3809]
[{"$nulls":29},3810]
[{"$nulls":29},3812]
[{"$nulls":29},3910]
[{"$nulls":29},3911]
[{"$nulls":29},3912]
[{"$nulls":29},3913]
[{"$nulls":29},3914]
[{"$nulls":29},3915]
[{"$nulls":29},3916]
[{"$nulls":29},3917]
[{"$nulls":29},3918]
[{"$nulls":29},3919]
[{"$nulls":29},3920]
[{"$nulls":29},3926]
[{"$nulls":29},3927]
[{"$nulls":29},3928]
[{"$nulls":29},3929]
[{"$nulls":29},3930]
[{"$nulls":29},3931]
[{"$nulls":29},3932]
[{"$nulls":29},3933]
[{"$nulls":29},3934]
[{"$nulls":29},3935]
[{"$nulls":29},3936]
[{"$nulls":29},3937]
[{"$nulls":29},3938]
[{"$nulls":29},3939]
[{"$nulls":29},3940]
[{"$nulls":29},3941]
[{"$nulls":29},3942]
[{"$nulls":29},3943]
[{"$nulls":29},3944]
[{"$nulls":29},3975]
[{"$nulls":29},3976]
[{"$nulls":29},3977]
[{"$nulls":29},3978]
[{"$nulls":29},4280]
[{"$nulls":29},4300]
[{"$nulls":29},4301]
[{"$nulls":29},4302]
[{"$nulls":29},4303]
[{"$nulls":29},4304]
[{"$nulls":29},4305]
[{"$nulls":29},4306]
[{"$nulls":29},4350]
[{"$nulls":29},4500]
[{"$nulls":29},4501]
[{"$nulls":29},4502]
[{"$nulls":29},4503]
[{"$nulls":29},4504]
[{"$nulls":29},4505]
[{"$nulls":29},4506]
[{"$nulls":29},4507]
[{"$nulls":29},4508]
[{"$nulls":29},4509]
[{"$nulls":29},4510]
[{"$nulls":29},4511]
[{"$nulls":29},4512]
[{"$nulls":29},4516]
[{"$nulls":29},4517]
[{"$nulls":29},4518]
[{"$nulls":29},4519]
[{"$nulls":29},4520]
[{"$nulls":29},4550]
[{"$nulls":29},4551]
[{"$nulls":29},4552]
[{"$nulls":29},4553]
[{"$nulls":29},4554]
[{"$nulls":29},4555]
[{"$nulls":29},4556]
[{"$nulls":29},4557]
[{"$nulls":29},4558]
[{"$nulls":29},4559]
[{"$nulls":29},4560]
[{"$nulls":29},4561]
[{"$nulls":29},4562]
[{"$nulls":29},4563]
[{"$nulls":29},4564]
[{"$nulls":29},4565]
[{"$nulls":29},4566]
[{"$nulls":29},4567]
[{"$nulls":29},4572]
[{"$nulls":29},4573]
[{"$nulls":29},4575]
[{"$nulls":29},4700]
[{"$nulls":29},4701]
[{"$nulls":29},4711]
[{"$nulls":29},4750]
[{"$nulls":29},4751]
[{"$nulls":29},4810]
[{"$nulls":29},4811]
[{"$nulls":29},4812]
[{"$nulls":29},4813]
[{"$nulls":29},4814]
[{"$nulls":29},4815]
[{"$nulls":29},4817]
[{"$nulls":29},4818]
[{"$nulls":29},4865]
[{"$nulls":29},4868]
[{"$nulls":29},4869]
[{"$nulls":29},4870]
[{"$nulls":29},4878]
[{"$nulls":29},4879]
[{"$nulls":29},2613]
[{"$nulls":29},2614]
[{"$nulls":29},2615]
[{"$nulls":29},2616]
[{"$nulls":29},2617]
[{"$nulls":29},2618]
[{"$nulls":29},5231]
[{"$nulls":29},5232]
[{"$nulls":29},5233]
[{"$nulls":29},5234]
[{"$nulls":29},5240]
[{"$nulls":29},5241]
[{"$nulls":29},5242]
[{"$nulls":29},5243]
[{"$nulls":29},5244]
[{"$nulls":29},5245]
[{"$nulls":29},5246]
[{"$nulls":29},5247]
[{"$nulls":29},5248]
[{"$nulls":29},5249]
[{"$nulls":29},5250]
[{"$nulls":29},5251]
[{"$nulls":29},6229]
[{"$nulls":29},6232]
[{"$nulls":29},6233]
[{"$nulls":29},6280]
[{"$nulls":29},6281]
[{"$nulls":29},6282]
[{"$nulls":29},6284]
[{"$nulls":29},6285]
[{"$nulls":29},6330]
[{"$nulls":29},6530]
[{"$nulls":29},6230]

{"sheet":"repayment","index":7,"n_rows":364,"n_cols":115,"rows_kept":364,"hidden":true,"merged":[[1,0,1,7],[1,9,1,16],[1,18,1,25],[1,27,1,34],[1,36,1,43],[1,45,1,52],[1,54,1,61],[1,62,1,69],[1,71,1,78],[1,80,1,87],[1,89,1,96],[1,98,1,105],[1,107,1,114]]}
["Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!H24","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!E24","v":{"v":468,"d":"$468.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!$K$24","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!$N$24","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"v":499,"d":"$499.00"},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!T24","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!AC24","v":{"v":499,"d":"$499.00"}},"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!Z24","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!AC24","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!H43","v":{"v":468,"d":"$468.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!N43","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!$W$43","v":{"v":499,"d":"$499.00"}},null,"Loan Amount",null,{"$f":"'Comparison Calculator'!$E$7","v":1800000},null,"YEAR",{"$f":"'Comparison Calculator'!$E$12","v":0},null,{"$f":"'Comparison Calculator'!AF43","v":{"v":499,"d":"$499.00"}}]
["Brighten Saver",{"$nulls":8},"Brighten Saver old",{"$nulls":8},"Brighten Platinum (old)",{"$nulls":8},"Brighten Platinum (NEW)",{"$nulls":8},"Brighten Evergreen (old)",{"$nulls":8},"Brighten Evergreen (NEW)",{"$nulls":8},"Brighten Evergreen (STAR)",{"$nulls":7},"Brighten Builder (old)",{"$nulls":8},"Brighten Builder (NEW)",{"$nulls":8},"BC Signature",{"$nulls":8},"BC Ultimate",{"$nulls":8},"AAA",{"$nulls":8},"BC Freedom"]
[{"$nulls":6},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":6},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO",{"$nulls":7},"P&I","IO"]
["Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$f":"Rates!D12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"G4+Rates!B20","v":{"v":0.0478,"d":"4.78%"}},null,"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$f":"Rates!L12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"P4+Rates!J20","v":{"v":0.0478,"d":"4.78%"}},null,"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",null,null,"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)",{"$nulls":3},"Month","Year","Principal","Interest","Total","Loan outstanding (O/S)"]
[1,1,{"$f":"IF(('Comparison Calculator'!$E$11-B5)>=0,0,IFERROR(-PPMT($G$5/12,A5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B5)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"C5+D5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-C5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!D22","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-K5)>=0,0,IFERROR(-PPMT($P$5/12,J5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K5)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"L5+M5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-L5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!L22","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-T5)>=0,0,IFERROR(-PPMT($Y$5/12,S5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T5)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"U5+V5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-U5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$E$43","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC5)>=0,0,IFERROR(-PPMT($AH$5/12,AB5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC5)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AD5+AE5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-AD5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$M$43","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL5)>=0,0,IFERROR(-PPMT($AQ$5/12,AK5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL5)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM5+AN5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-AM5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$C$65","v":{"v":0.0536,"d":"5.36%"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU5)>=0,0,IFERROR(-PPMT($AZ$5/12,AT5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU5)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV5+AW5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-AV5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$L$65","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD5)>=0,0,IFERROR(-PPMT($BI$5/12,BC5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD5)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE5+BF5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-BE5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"'Comparison Calculator'!N12","v":{"v":0.0498,"d":"4.98%"}},null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL5)>=0,0,IFERROR(-PPMT($BQ$5/12,BK5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL5)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM5+BN5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-BM5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$C$85","v":{"v":0.0648,"d":"6.48%"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU5)>=0,0,IFERROR(-PPMT($BZ$5/12,BT5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU5)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV5+BW5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-BV5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$K$85","v":{"v":0.0648,"d":"6.48%"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD5)>=0,0,IFERROR(-PPMT($CI$5/12,CC5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD5)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE5+CF5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-CE5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$C$104","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM5)>=0,0,IFERROR(-PPMT($CR$5/12,CL5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM5)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN5+CO5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-CN5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$B$125","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV5)>=0,0,IFERROR(-PPMT($DA$5/12,CU5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV5)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW5+CX5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-CW5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$C$144","v":{"$error":"#N/A"}},null,null,1,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE5)>=0,0,IFERROR(-PPMT($DJ$5/12,DD5,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE5)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD5,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF5+DG5","v":{"v":0,"d":"$0.00"}},{"$f":"$C$1-DF5","v":{"v":1800000,"d":"$1,800,000.00"}},{"$f":"Rates!$C$164","v":{"$error":"#N/A"}}]
[2,1,{"$f":"IF(('Comparison Calculator'!$E$11-B6)>=0,0,IFERROR(-PPMT($G$5/12,A6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B6)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"C6+D6","v":{"v":0,"d":"$0.00"}},{"$f":"F5-C6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-K6)>=0,0,IFERROR(-PPMT($P$5/12,J6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K6)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"L6+M6","v":{"v":0,"d":"$0.00"}},{"$f":"O5-L6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-T6)>=0,0,IFERROR(-PPMT($Y$5/12,S6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T6)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"U6+V6","v":{"v":0,"d":"$0.00"}},{"$f":"X5-U6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC6)>=0,0,IFERROR(-PPMT($AH$5/12,AB6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC6)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AD6+AE6","v":{"v":0,"d":"$0.00"}},{"$f":"AG5-AD6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL6)>=0,0,IFERROR(-PPMT($AQ$5/12,AK6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL6)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM6+AN6","v":{"v":0,"d":"$0.00"}},{"$f":"AP5-AM6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU6)>=0,0,IFERROR(-PPMT($AZ$5/12,AT6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU6)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV6+AW6","v":{"v":0,"d":"$0.00"}},{"$f":"AY5-AV6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD6)>=0,0,IFERROR(-PPMT($BI$5/12,BC6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD6)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE6+BF6","v":{"v":0,"d":"$0.00"}},{"$f":"BH5-BE6","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,2,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL6)>=0,0,IFERROR(-PPMT($BQ$5/12,BK6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL6)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM6+BN6","v":{"v":0,"d":"$0.00"}},{"$f":"BP5-BM6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU6)>=0,0,IFERROR(-PPMT($BZ$5/12,BT6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU6)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV6+BW6","v":{"v":0,"d":"$0.00"}},{"$f":"BY5-BV6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD6)>=0,0,IFERROR(-PPMT($CI$5/12,CC6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD6)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE6+CF6","v":{"v":0,"d":"$0.00"}},{"$f":"CH5-CE6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM6)>=0,0,IFERROR(-PPMT($CR$5/12,CL6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM6)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN6+CO6","v":{"v":0,"d":"$0.00"}},{"$f":"CQ5-CN6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV6)>=0,0,IFERROR(-PPMT($DA$5/12,CU6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV6)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW6+CX6","v":{"v":0,"d":"$0.00"}},{"$f":"CZ5-CW6","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},2,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE6)>=0,0,IFERROR(-PPMT($DJ$5/12,DD6,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE6)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD6,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF6+DG6","v":{"v":0,"d":"$0.00"}},{"$f":"DI5-DF6","v":{"v":1800000,"d":"$1,800,000.00"}}]
[3,1,{"$f":"IF(('Comparison Calculator'!$E$11-B7)>=0,0,IFERROR(-PPMT($G$5/12,A7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B7)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"F6-C7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-K7)>=0,0,IFERROR(-PPMT($P$5/12,J7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K7)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"O6-L7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-T7)>=0,0,IFERROR(-PPMT($Y$5/12,S7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T7)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"X6-U7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC7)>=0,0,IFERROR(-PPMT($AH$5/12,AB7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC7)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AG6-AD7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL7)>=0,0,IFERROR(-PPMT($AQ$5/12,AK7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL7)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AP6-AM7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU7)>=0,0,IFERROR(-PPMT($AZ$5/12,AT7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU7)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AY6-AV7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD7)>=0,0,IFERROR(-PPMT($BI$5/12,BC7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD7)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BH6-BE7","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,3,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL7)>=0,0,IFERROR(-PPMT($BQ$5/12,BK7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL7)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BP6-BM7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU7)>=0,0,IFERROR(-PPMT($BZ$5/12,BT7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU7)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BY6-BV7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD7)>=0,0,IFERROR(-PPMT($CI$5/12,CC7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD7)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CH6-CE7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM7)>=0,0,IFERROR(-PPMT($CR$5/12,CL7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM7)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CQ6-CN7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV7)>=0,0,IFERROR(-PPMT($DA$5/12,CU7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV7)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CZ6-CW7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},3,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE7)>=0,0,IFERROR(-PPMT($DJ$5/12,DD7,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE7)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD7,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"DI6-DF7","v":{"v":1800000,"d":"$1,800,000.00"}}]
[4,1,{"$f":"IF(('Comparison Calculator'!$E$11-B8)>=0,0,IFERROR(-PPMT($G$5/12,A8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B8)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-K8)>=0,0,IFERROR(-PPMT($P$5/12,J8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K8)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-T8)>=0,0,IFERROR(-PPMT($Y$5/12,S8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T8)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC8)>=0,0,IFERROR(-PPMT($AH$5/12,AB8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC8)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL8)>=0,0,IFERROR(-PPMT($AQ$5/12,AK8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL8)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU8)>=0,0,IFERROR(-PPMT($AZ$5/12,AT8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU8)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD8)>=0,0,IFERROR(-PPMT($BI$5/12,BC8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD8)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,4,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL8)>=0,0,IFERROR(-PPMT($BQ$5/12,BK8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL8)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU8)>=0,0,IFERROR(-PPMT($BZ$5/12,BT8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU8)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD8)>=0,0,IFERROR(-PPMT($CI$5/12,CC8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD8)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM8)>=0,0,IFERROR(-PPMT($CR$5/12,CL8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM8)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV8)>=0,0,IFERROR(-PPMT($DA$5/12,CU8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV8)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},4,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE8)>=0,0,IFERROR(-PPMT($DJ$5/12,DD8,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE8)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD8,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[5,1,{"$f":"IF(('Comparison Calculator'!$E$11-B9)>=0,0,IFERROR(-PPMT($G$5/12,A9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B9)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-K9)>=0,0,IFERROR(-PPMT($P$5/12,J9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K9)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-T9)>=0,0,IFERROR(-PPMT($Y$5/12,S9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T9)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC9)>=0,0,IFERROR(-PPMT($AH$5/12,AB9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC9)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL9)>=0,0,IFERROR(-PPMT($AQ$5/12,AK9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL9)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU9)>=0,0,IFERROR(-PPMT($AZ$5/12,AT9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU9)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD9)>=0,0,IFERROR(-PPMT($BI$5/12,BC9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD9)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,5,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL9)>=0,0,IFERROR(-PPMT($BQ$5/12,BK9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL9)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU9)>=0,0,IFERROR(-PPMT($BZ$5/12,BT9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU9)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD9)>=0,0,IFERROR(-PPMT($CI$5/12,CC9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD9)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM9)>=0,0,IFERROR(-PPMT($CR$5/12,CL9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM9)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV9)>=0,0,IFERROR(-PPMT($DA$5/12,CU9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV9)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},5,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE9)>=0,0,IFERROR(-PPMT($DJ$5/12,DD9,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE9)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD9,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[6,1,{"$f":"IF(('Comparison Calculator'!$E$11-B10)>=0,0,IFERROR(-PPMT($G$5/12,A10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B10)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-K10)>=0,0,IFERROR(-PPMT($P$5/12,J10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K10)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-T10)>=0,0,IFERROR(-PPMT($Y$5/12,S10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T10)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC10)>=0,0,IFERROR(-PPMT($AH$5/12,AB10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC10)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL10)>=0,0,IFERROR(-PPMT($AQ$5/12,AK10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL10)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU10)>=0,0,IFERROR(-PPMT($AZ$5/12,AT10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU10)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD10)>=0,0,IFERROR(-PPMT($BI$5/12,BC10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD10)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,6,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL10)>=0,0,IFERROR(-PPMT($BQ$5/12,BK10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL10)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU10)>=0,0,IFERROR(-PPMT($BZ$5/12,BT10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU10)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD10)>=0,0,IFERROR(-PPMT($CI$5/12,CC10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD10)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM10)>=0,0,IFERROR(-PPMT($CR$5/12,CL10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM10)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV10)>=0,0,IFERROR(-PPMT($DA$5/12,CU10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV10)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},6,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE10)>=0,0,IFERROR(-PPMT($DJ$5/12,DD10,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE10)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD10,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[7,1,{"$f":"IF(('Comparison Calculator'!$E$11-B11)>=0,0,IFERROR(-PPMT($G$5/12,A11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B11)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-K11)>=0,0,IFERROR(-PPMT($P$5/12,J11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K11)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-T11)>=0,0,IFERROR(-PPMT($Y$5/12,S11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T11)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC11)>=0,0,IFERROR(-PPMT($AH$5/12,AB11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC11)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL11)>=0,0,IFERROR(-PPMT($AQ$5/12,AK11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL11)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU11)>=0,0,IFERROR(-PPMT($AZ$5/12,AT11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU11)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD11)>=0,0,IFERROR(-PPMT($BI$5/12,BC11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD11)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,7,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL11)>=0,0,IFERROR(-PPMT($BQ$5/12,BK11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL11)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU11)>=0,0,IFERROR(-PPMT($BZ$5/12,BT11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU11)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD11)>=0,0,IFERROR(-PPMT($CI$5/12,CC11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD11)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM11)>=0,0,IFERROR(-PPMT($CR$5/12,CL11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM11)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV11)>=0,0,IFERROR(-PPMT($DA$5/12,CU11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV11)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},7,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE11)>=0,0,IFERROR(-PPMT($DJ$5/12,DD11,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE11)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD11,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[8,1,{"$f":"IF(('Comparison Calculator'!$E$11-B12)>=0,0,IFERROR(-PPMT($G$5/12,A12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B12)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-K12)>=0,0,IFERROR(-PPMT($P$5/12,J12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K12)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-T12)>=0,0,IFERROR(-PPMT($Y$5/12,S12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T12)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC12)>=0,0,IFERROR(-PPMT($AH$5/12,AB12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC12)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL12)>=0,0,IFERROR(-PPMT($AQ$5/12,AK12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL12)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU12)>=0,0,IFERROR(-PPMT($AZ$5/12,AT12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU12)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD12)>=0,0,IFERROR(-PPMT($BI$5/12,BC12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD12)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,8,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL12)>=0,0,IFERROR(-PPMT($BQ$5/12,BK12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL12)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU12)>=0,0,IFERROR(-PPMT($BZ$5/12,BT12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU12)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD12)>=0,0,IFERROR(-PPMT($CI$5/12,CC12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD12)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM12)>=0,0,IFERROR(-PPMT($CR$5/12,CL12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM12)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV12)>=0,0,IFERROR(-PPMT($DA$5/12,CU12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV12)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},8,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE12)>=0,0,IFERROR(-PPMT($DJ$5/12,DD12,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE12)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD12,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[9,1,{"$f":"IF(('Comparison Calculator'!$E$11-B13)>=0,0,IFERROR(-PPMT($G$5/12,A13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B13)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-K13)>=0,0,IFERROR(-PPMT($P$5/12,J13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K13)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-T13)>=0,0,IFERROR(-PPMT($Y$5/12,S13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T13)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC13)>=0,0,IFERROR(-PPMT($AH$5/12,AB13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC13)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL13)>=0,0,IFERROR(-PPMT($AQ$5/12,AK13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL13)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU13)>=0,0,IFERROR(-PPMT($AZ$5/12,AT13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU13)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD13)>=0,0,IFERROR(-PPMT($BI$5/12,BC13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD13)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,9,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL13)>=0,0,IFERROR(-PPMT($BQ$5/12,BK13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL13)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU13)>=0,0,IFERROR(-PPMT($BZ$5/12,BT13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU13)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD13)>=0,0,IFERROR(-PPMT($CI$5/12,CC13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD13)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM13)>=0,0,IFERROR(-PPMT($CR$5/12,CL13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM13)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV13)>=0,0,IFERROR(-PPMT($DA$5/12,CU13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV13)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},9,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE13)>=0,0,IFERROR(-PPMT($DJ$5/12,DD13,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE13)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD13,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[10,1,{"$f":"IF(('Comparison Calculator'!$E$11-B14)>=0,0,IFERROR(-PPMT($G$5/12,A14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B14)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-K14)>=0,0,IFERROR(-PPMT($P$5/12,J14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K14)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-T14)>=0,0,IFERROR(-PPMT($Y$5/12,S14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T14)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC14)>=0,0,IFERROR(-PPMT($AH$5/12,AB14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC14)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL14)>=0,0,IFERROR(-PPMT($AQ$5/12,AK14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL14)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU14)>=0,0,IFERROR(-PPMT($AZ$5/12,AT14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU14)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD14)>=0,0,IFERROR(-PPMT($BI$5/12,BC14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD14)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,10,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL14)>=0,0,IFERROR(-PPMT($BQ$5/12,BK14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL14)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU14)>=0,0,IFERROR(-PPMT($BZ$5/12,BT14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU14)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD14)>=0,0,IFERROR(-PPMT($CI$5/12,CC14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD14)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM14)>=0,0,IFERROR(-PPMT($CR$5/12,CL14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM14)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV14)>=0,0,IFERROR(-PPMT($DA$5/12,CU14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV14)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},10,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE14)>=0,0,IFERROR(-PPMT($DJ$5/12,DD14,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE14)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD14,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[11,1,{"$f":"IF(('Comparison Calculator'!$E$11-B15)>=0,0,IFERROR(-PPMT($G$5/12,A15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B15)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-K15)>=0,0,IFERROR(-PPMT($P$5/12,J15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K15)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-T15)>=0,0,IFERROR(-PPMT($Y$5/12,S15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T15)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC15)>=0,0,IFERROR(-PPMT($AH$5/12,AB15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC15)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL15)>=0,0,IFERROR(-PPMT($AQ$5/12,AK15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL15)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU15)>=0,0,IFERROR(-PPMT($AZ$5/12,AT15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU15)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD15)>=0,0,IFERROR(-PPMT($BI$5/12,BC15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD15)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,11,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL15)>=0,0,IFERROR(-PPMT($BQ$5/12,BK15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL15)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU15)>=0,0,IFERROR(-PPMT($BZ$5/12,BT15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU15)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD15)>=0,0,IFERROR(-PPMT($CI$5/12,CC15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD15)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM15)>=0,0,IFERROR(-PPMT($CR$5/12,CL15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM15)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV15)>=0,0,IFERROR(-PPMT($DA$5/12,CU15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV15)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},11,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE15)>=0,0,IFERROR(-PPMT($DJ$5/12,DD15,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE15)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD15,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[12,1,{"$f":"IF(('Comparison Calculator'!$E$11-B16)>=0,0,IFERROR(-PPMT($G$5/12,A16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-B16)>=0,$C$1*$G$5/12,IFERROR(-IPMT($G$5/12,A16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(E5:E16)+H1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-K16)>=0,0,IFERROR(-PPMT($P$5/12,J16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-K16)>=0,$C$1*$P$5/12,IFERROR(-IPMT($P$5/12,J16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(N5:N16)+Q1","v":{"v":468,"d":"$468.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-T16)>=0,0,IFERROR(-PPMT($Y$5/12,S16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-T16)>=0,$C$1*$Y$5/12,IFERROR(-IPMT($Y$5/12,S16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(W5:W16)+$Z$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-AC16)>=0,0,IFERROR(-PPMT($AH$5/12,AB16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AC16)>=0,$C$1*$AH$5/12,IFERROR(-IPMT($AH$5/12,AB16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AF5:AF16)+$AI$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-AL16)>=0,0,IFERROR(-PPMT($AQ$5/12,AK16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AL16)>=0,$C$1*$AQ$5/12,IFERROR(-IPMT($AQ$5/12,AK16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AO5:AO16)+$AR$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-AU16)>=0,0,IFERROR(-PPMT($AZ$5/12,AT16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-AU16)>=0,$C$1*$AZ$5/12,IFERROR(-IPMT($AZ$5/12,AT16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AX5:AX16)+$BA$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-BD16)>=0,0,IFERROR(-PPMT($BI$5/12,BC16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BD16)>=0,$C$1*$BI$5/12,IFERROR(-IPMT($BI$5/12,BC16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BG5:BG16)+$BA$1","v":{"v":499,"d":"$499.00"}},null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-BL16)>=0,0,IFERROR(-PPMT($BQ$5/12,BK16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BL16)>=0,$C$1*$BQ$5/12,IFERROR(-IPMT($BQ$5/12,BK16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BO5:BO16)+$BR$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-BU16)>=0,0,IFERROR(-PPMT($BZ$5/12,BT16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-BU16)>=0,$C$1*$BZ$5/12,IFERROR(-IPMT($BZ$5/12,BT16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BX5:BX16)+$CA$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-CD16)>=0,0,IFERROR(-PPMT($CI$5/12,CC16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CD16)>=0,$C$1*$CI$5/12,IFERROR(-IPMT($CI$5/12,CC16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CG5:CG16)+$CJ$1","v":{"v":468,"d":"$468.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-CM16)>=0,0,IFERROR(-PPMT($CR$5/12,CL16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CM16)>=0,$C$1*$CR$5/12,IFERROR(-IPMT($CR$5/12,CL16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CP5:CP16)+$CS$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-CV16)>=0,0,IFERROR(-PPMT($DA$5/12,CU16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-CV16)>=0,$C$1*$DA$5/12,IFERROR(-IPMT($DA$5/12,CU16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CY5:CY16)+$DB$1","v":{"v":499,"d":"$499.00"}},null,null,12,1,{"$f":"IF(('Comparison Calculator'!$E$11-DE16)>=0,0,IFERROR(-PPMT($DJ$5/12,DD16,$F$1*12,$C$1),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$G$11-DE16)>=0,$C$1*$DJ$5/12,IFERROR(-IPMT($DJ$5/12,DD16,$F$1*12,$C$1,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(DH5:DH16)+$DK$1","v":{"v":499,"d":"$499.00"}}]
[13,2,{"$f":"IF(('Comparison Calculator'!$E$11-B17)>=0,0,IFERROR(-PPMT($G$18/12,(A17-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B17)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A17-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"F16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-K17)>=0,0,IFERROR(-PPMT($P$18/12,(J17-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K17)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J17-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"O16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-T17)>=0,0,IFERROR(-PPMT($Y$18/12,(S17-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T17)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S17-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"X16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC17)>=0,0,IFERROR(-PPMT($AH$18/12,(AB17-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC17)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB17-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AG16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL17)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK17-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL17)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK17-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AP16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU17)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT17-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU17)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT17-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AY16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD17)>=0,0,IFERROR(-PPMT($BI$18/12,(BC17-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD17)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC17-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BH16","v":{"v":1800000,"d":"$1,800,000.00"}},null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL17)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK17-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL17)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK17-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BP16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU17)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT17-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU17)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT17-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BY16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD17)>=0,0,IFERROR(-PPMT($CI$18/12,(CC17-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD17)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC17-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CH16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM17)>=0,0,IFERROR(-PPMT($CR$18/12,(CL17-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM17)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL17-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CQ16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV17)>=0,0,IFERROR(-PPMT($DA$18/12,(CU17-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV17)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU17-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CZ16","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,13,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE17)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD17-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE17)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD17-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"DI16","v":{"v":1800000,"d":"$1,800,000.00"}}]
[14,2,{"$f":"IF(('Comparison Calculator'!$E$11-B18)>=0,0,IFERROR(-PPMT($G$18/12,(A18-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B18)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A18-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!D23","v":{"v":0.0648,"d":"6.48%"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-K18)>=0,0,IFERROR(-PPMT($P$18/12,(J18-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K18)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J18-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!L23","v":{"v":0.0648,"d":"6.48%"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-T18)>=0,0,IFERROR(-PPMT($Y$18/12,(S18-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T18)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S18-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$E$44","v":{"$error":"#N/A"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC18)>=0,0,IFERROR(-PPMT($AH$18/12,(AB18-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC18)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB18-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$M$44","v":{"$error":"#N/A"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL18)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK18-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL18)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK18-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$66","v":{"v":0.0536,"d":"5.36%"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU18)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT18-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU18)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT18-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$L$66","v":{"$error":"#N/A"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD18)>=0,0,IFERROR(-PPMT($BI$18/12,(BC18-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD18)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC18-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"'Comparison Calculator'!N12","v":{"v":0.0498,"d":"4.98%"}},null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL18)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK18-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL18)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK18-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$86","v":{"v":0.0648,"d":"6.48%"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU18)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT18-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU18)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT18-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$K$86","v":{"v":0.0648,"d":"6.48%"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD18)>=0,0,IFERROR(-PPMT($CI$18/12,(CC18-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD18)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC18-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$105","v":{"v":0.0638,"d":"6.38%"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM18)>=0,0,IFERROR(-PPMT($CR$18/12,(CL18-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM18)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL18-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$B$126","v":{"$error":"#N/A"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV18)>=0,0,IFERROR(-PPMT($DA$18/12,(CU18-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV18)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU18-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$145","v":{"$error":"#N/A"}},null,null,14,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE18)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD18-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE18)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD18-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$165","v":{"$error":"#N/A"}}]
[15,2,{"$f":"IF(('Comparison Calculator'!$E$11-B19)>=0,0,IFERROR(-PPMT($G$18/12,(A19-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B19)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A19-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-K19)>=0,0,IFERROR(-PPMT($P$18/12,(J19-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K19)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J19-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-T19)>=0,0,IFERROR(-PPMT($Y$18/12,(S19-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T19)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S19-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC19)>=0,0,IFERROR(-PPMT($AH$18/12,(AB19-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC19)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB19-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL19)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK19-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL19)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK19-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU19)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT19-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU19)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT19-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD19)>=0,0,IFERROR(-PPMT($BI$18/12,(BC19-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD19)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC19-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,15,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL19)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK19-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL19)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK19-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU19)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT19-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU19)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT19-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD19)>=0,0,IFERROR(-PPMT($CI$18/12,(CC19-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD19)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC19-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM19)>=0,0,IFERROR(-PPMT($CR$18/12,(CL19-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM19)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL19-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV19)>=0,0,IFERROR(-PPMT($DA$18/12,(CU19-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV19)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU19-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},15,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE19)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD19-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE19)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD19-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[16,2,{"$f":"IF(('Comparison Calculator'!$E$11-B20)>=0,0,IFERROR(-PPMT($G$18/12,(A20-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B20)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A20-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-K20)>=0,0,IFERROR(-PPMT($P$18/12,(J20-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K20)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J20-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-T20)>=0,0,IFERROR(-PPMT($Y$18/12,(S20-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T20)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S20-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC20)>=0,0,IFERROR(-PPMT($AH$18/12,(AB20-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC20)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB20-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL20)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK20-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL20)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK20-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU20)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT20-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU20)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT20-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD20)>=0,0,IFERROR(-PPMT($BI$18/12,(BC20-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD20)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC20-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,16,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL20)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK20-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL20)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK20-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU20)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT20-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU20)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT20-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD20)>=0,0,IFERROR(-PPMT($CI$18/12,(CC20-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD20)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC20-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM20)>=0,0,IFERROR(-PPMT($CR$18/12,(CL20-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM20)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL20-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV20)>=0,0,IFERROR(-PPMT($DA$18/12,(CU20-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV20)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU20-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},16,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE20)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD20-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE20)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD20-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[17,2,{"$f":"IF(('Comparison Calculator'!$E$11-B21)>=0,0,IFERROR(-PPMT($G$18/12,(A21-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B21)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A21-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-K21)>=0,0,IFERROR(-PPMT($P$18/12,(J21-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K21)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J21-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-T21)>=0,0,IFERROR(-PPMT($Y$18/12,(S21-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T21)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S21-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC21)>=0,0,IFERROR(-PPMT($AH$18/12,(AB21-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC21)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB21-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL21)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK21-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL21)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK21-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU21)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT21-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU21)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT21-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD21)>=0,0,IFERROR(-PPMT($BI$18/12,(BC21-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD21)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC21-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,17,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL21)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK21-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL21)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK21-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU21)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT21-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU21)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT21-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD21)>=0,0,IFERROR(-PPMT($CI$18/12,(CC21-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD21)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC21-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM21)>=0,0,IFERROR(-PPMT($CR$18/12,(CL21-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM21)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL21-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV21)>=0,0,IFERROR(-PPMT($DA$18/12,(CU21-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV21)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU21-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},17,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE21)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD21-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE21)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD21-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[18,2,{"$f":"IF(('Comparison Calculator'!$E$11-B22)>=0,0,IFERROR(-PPMT($G$18/12,(A22-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B22)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A22-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-K22)>=0,0,IFERROR(-PPMT($P$18/12,(J22-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K22)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J22-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-T22)>=0,0,IFERROR(-PPMT($Y$18/12,(S22-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T22)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S22-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC22)>=0,0,IFERROR(-PPMT($AH$18/12,(AB22-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC22)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB22-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL22)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK22-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL22)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK22-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU22)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT22-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU22)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT22-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD22)>=0,0,IFERROR(-PPMT($BI$18/12,(BC22-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD22)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC22-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,18,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL22)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK22-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL22)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK22-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU22)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT22-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU22)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT22-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD22)>=0,0,IFERROR(-PPMT($CI$18/12,(CC22-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD22)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC22-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM22)>=0,0,IFERROR(-PPMT($CR$18/12,(CL22-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM22)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL22-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV22)>=0,0,IFERROR(-PPMT($DA$18/12,(CU22-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV22)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU22-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},18,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE22)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD22-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE22)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD22-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[19,2,{"$f":"IF(('Comparison Calculator'!$E$11-B23)>=0,0,IFERROR(-PPMT($G$18/12,(A23-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B23)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A23-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-K23)>=0,0,IFERROR(-PPMT($P$18/12,(J23-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K23)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J23-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-T23)>=0,0,IFERROR(-PPMT($Y$18/12,(S23-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T23)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S23-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC23)>=0,0,IFERROR(-PPMT($AH$18/12,(AB23-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC23)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB23-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL23)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK23-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL23)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK23-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU23)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT23-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU23)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT23-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD23)>=0,0,IFERROR(-PPMT($BI$18/12,(BC23-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD23)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC23-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,19,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL23)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK23-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL23)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK23-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU23)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT23-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU23)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT23-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD23)>=0,0,IFERROR(-PPMT($CI$18/12,(CC23-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD23)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC23-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM23)>=0,0,IFERROR(-PPMT($CR$18/12,(CL23-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM23)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL23-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV23)>=0,0,IFERROR(-PPMT($DA$18/12,(CU23-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV23)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU23-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},19,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE23)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD23-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE23)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD23-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[20,2,{"$f":"IF(('Comparison Calculator'!$E$11-B24)>=0,0,IFERROR(-PPMT($G$18/12,(A24-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B24)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A24-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"$f":"F23-C24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-K24)>=0,0,IFERROR(-PPMT($P$18/12,(J24-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K24)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J24-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"$f":"O23-L24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-T24)>=0,0,IFERROR(-PPMT($Y$18/12,(S24-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T24)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S24-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"X23-U24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC24)>=0,0,IFERROR(-PPMT($AH$18/12,(AB24-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC24)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB24-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"AG23-AD24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL24)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK24-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL24)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK24-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"$f":"AP23-AM24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU24)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT24-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU24)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT24-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"AY23-AV24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD24)>=0,0,IFERROR(-PPMT($BI$18/12,(BC24-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD24)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC24-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"$f":"BH23-BE24","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,20,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL24)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK24-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL24)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK24-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"$f":"BP23-BM24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU24)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT24-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU24)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT24-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"$f":"BY23-BV24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD24)>=0,0,IFERROR(-PPMT($CI$18/12,(CC24-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD24)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC24-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"$f":"CH23-CE24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM24)>=0,0,IFERROR(-PPMT($CR$18/12,(CL24-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM24)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL24-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CQ23-CN24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV24)>=0,0,IFERROR(-PPMT($DA$18/12,(CU24-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV24)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU24-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CZ23-CW24","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},20,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE24)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD24-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE24)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD24-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"DI23-DF24","v":{"v":1800000,"d":"$1,800,000.00"}}]
[21,2,{"$f":"IF(('Comparison Calculator'!$E$11-B25)>=0,0,IFERROR(-PPMT($G$18/12,(A25-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B25)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A25-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-K25)>=0,0,IFERROR(-PPMT($P$18/12,(J25-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K25)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J25-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"$f":"O24-L25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-T25)>=0,0,IFERROR(-PPMT($Y$18/12,(S25-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T25)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S25-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"X24-U25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC25)>=0,0,IFERROR(-PPMT($AH$18/12,(AB25-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC25)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB25-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"AG24-AD25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL25)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK25-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL25)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK25-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"$f":"AP24-AM25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU25)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT25-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU25)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT25-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"AY24-AV25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD25)>=0,0,IFERROR(-PPMT($BI$18/12,(BC25-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD25)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC25-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"$f":"BH24-BE25","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,21,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL25)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK25-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL25)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK25-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"$f":"BP24-BM25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU25)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT25-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU25)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT25-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"$f":"BY24-BV25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD25)>=0,0,IFERROR(-PPMT($CI$18/12,(CC25-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD25)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC25-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"$f":"CH24-CE25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM25)>=0,0,IFERROR(-PPMT($CR$18/12,(CL25-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM25)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL25-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CQ24-CN25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV25)>=0,0,IFERROR(-PPMT($DA$18/12,(CU25-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV25)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU25-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CZ24-CW25","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},21,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE25)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD25-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE25)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD25-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"DI24-DF25","v":{"v":1800000,"d":"$1,800,000.00"}}]
[22,2,{"$f":"IF(('Comparison Calculator'!$E$11-B26)>=0,0,IFERROR(-PPMT($G$18/12,(A26-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B26)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A26-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-K26)>=0,0,IFERROR(-PPMT($P$18/12,(J26-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K26)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J26-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-T26)>=0,0,IFERROR(-PPMT($Y$18/12,(S26-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T26)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S26-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC26)>=0,0,IFERROR(-PPMT($AH$18/12,(AB26-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC26)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB26-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL26)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK26-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL26)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK26-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU26)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT26-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU26)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT26-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD26)>=0,0,IFERROR(-PPMT($BI$18/12,(BC26-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD26)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC26-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,22,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL26)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK26-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL26)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK26-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU26)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT26-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU26)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT26-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD26)>=0,0,IFERROR(-PPMT($CI$18/12,(CC26-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD26)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC26-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM26)>=0,0,IFERROR(-PPMT($CR$18/12,(CL26-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM26)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL26-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV26)>=0,0,IFERROR(-PPMT($DA$18/12,(CU26-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV26)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU26-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},22,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE26)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD26-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE26)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD26-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[23,2,{"$f":"IF(('Comparison Calculator'!$E$11-B27)>=0,0,IFERROR(-PPMT($G$18/12,(A27-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B27)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A27-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-K27)>=0,0,IFERROR(-PPMT($P$18/12,(J27-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K27)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J27-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-T27)>=0,0,IFERROR(-PPMT($Y$18/12,(S27-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T27)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S27-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC27)>=0,0,IFERROR(-PPMT($AH$18/12,(AB27-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC27)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB27-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL27)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK27-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL27)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK27-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU27)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT27-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU27)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT27-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD27)>=0,0,IFERROR(-PPMT($BI$18/12,(BC27-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD27)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC27-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,23,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL27)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK27-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL27)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK27-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU27)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT27-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU27)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT27-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD27)>=0,0,IFERROR(-PPMT($CI$18/12,(CC27-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD27)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC27-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM27)>=0,0,IFERROR(-PPMT($CR$18/12,(CL27-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM27)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL27-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV27)>=0,0,IFERROR(-PPMT($DA$18/12,(CU27-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV27)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU27-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},23,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE27)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD27-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE27)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD27-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[24,2,{"$f":"IF(('Comparison Calculator'!$E$11-B28)>=0,0,IFERROR(-PPMT($G$18/12,(A28-12),($F$1-1)*12,$G$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B28)>=0,$C$1*$G$18/12,IFERROR(-IPMT($G$18/12,(A28-12),($F$1-1)*12,$G$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(E5:E28)+$H$1*B28","v":{"v":117638,"d":"$117,638.00"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-K28)>=0,0,IFERROR(-PPMT($P$18/12,(J28-12),($F$1-1)*12,$P$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K28)>=0,$C$1*$P$18/12,IFERROR(-IPMT($P$18/12,(J28-12),($F$1-1)*12,$P$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(N5:N28)+$H$1*K28","v":{"v":117638,"d":"$117,638.00"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-T28)>=0,0,IFERROR(-PPMT($Y$18/12,(S28-12),($F$1-1)*12,$Y$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T28)>=0,$C$1*$Y$18/12,IFERROR(-IPMT($Y$18/12,(S28-12),($F$1-1)*12,$Y$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(W5:W28)+$Z$1*T28","v":{"$error":"#N/A"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-AC28)>=0,0,IFERROR(-PPMT($AH$18/12,(AB28-12),($F$1-1)*12,$AH$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC28)>=0,$C$1*$AH$18/12,IFERROR(-IPMT($AH$18/12,(AB28-12),($F$1-1)*12,$AH$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AF5:AF28)+$AI$1*AC28","v":{"$error":"#N/A"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-AL28)>=0,0,IFERROR(-PPMT($AQ$18/12,(AK28-12),($F$1-1)*12,$AQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL28)>=0,$C$1*$AQ$18/12,IFERROR(-IPMT($AQ$18/12,(AK28-12),($F$1-1)*12,$AQ$17,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AO5:AO28)+$AR$1*AL28","v":{"v":97478,"d":"$97,478.00"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-AU28)>=0,0,IFERROR(-PPMT($AZ$18/12,(AT28-12),($F$1-1)*12,$AZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU28)>=0,$C$1*$AZ$18/12,IFERROR(-IPMT($AZ$18/12,(AT28-12),($F$1-1)*12,$AZ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AX5:AX28)+$BA$1*AU28","v":{"$error":"#N/A"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-BD28)>=0,0,IFERROR(-PPMT($BI$18/12,(BC28-12),($F$1-1)*12,$BI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD28)>=0,$C$1*$BI$18/12,IFERROR(-IPMT($BI$18/12,(BC28-12),($F$1-1)*12,$BI$17,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BG5:BG28)+$BA$1*BD28","v":{"v":90638,"d":"$90,638.00"}},null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-BL28)>=0,0,IFERROR(-PPMT($BQ$18/12,(BK28-12),($F$1-1)*12,$BQ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL28)>=0,$C$1*$BQ$18/12,IFERROR(-IPMT($BQ$18/12,(BK28-12),($F$1-1)*12,$BQ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BO5:BO28)+$BR$1*BL28","v":{"v":117638,"d":"$117,638.00"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-BU28)>=0,0,IFERROR(-PPMT($BZ$18/12,(BT28-12),($F$1-1)*12,$BZ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU28)>=0,$C$1*$BZ$18/12,IFERROR(-IPMT($BZ$18/12,(BT28-12),($F$1-1)*12,$BZ$17,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BX5:BX28)+$CA$1*BU28","v":{"v":117638,"d":"$117,638.00"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-CD28)>=0,0,IFERROR(-PPMT($CI$18/12,(CC28-12),($F$1-1)*12,$CI$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD28)>=0,$C$1*$CI$18/12,IFERROR(-IPMT($CI$18/12,(CC28-12),($F$1-1)*12,$CI$17,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CG5:CG28)+$CJ$1*CD28","v":{"v":115775.99999999999,"d":"$115,776.00"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-CM28)>=0,0,IFERROR(-PPMT($CR$18/12,(CL28-12),($F$1-1)*12,$CR$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM28)>=0,$C$1*$CR$18/12,IFERROR(-IPMT($CR$18/12,(CL28-12),($F$1-1)*12,$CR$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CP5:CP28)+$CS$1*CM28","v":{"$error":"#N/A"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-CV28)>=0,0,IFERROR(-PPMT($DA$18/12,(CU28-12),($F$1-1)*12,$DA$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV28)>=0,$C$1*$DA$18/12,IFERROR(-IPMT($DA$18/12,(CU28-12),($F$1-1)*12,$DA$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CY5:CY28)+$DB$1*CV28","v":{"$error":"#N/A"}},null,null,24,2,{"$f":"IF(('Comparison Calculator'!$E$11-DE28)>=0,0,IFERROR(-PPMT($DJ$18/12,(DD28-12),($F$1-1)*12,$DJ$17),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE28)>=0,$C$1*$DJ$18/12,IFERROR(-IPMT($DJ$18/12,(DD28-12),($F$1-1)*12,$DJ$17,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(DH5:DH28)+$DK$1*DE28","v":{"$error":"#N/A"}}]
[25,3,{"$f":"IF(('Comparison Calculator'!$E$11-B29)>=0,0,IFERROR(-PPMT($G$30/12,(A29-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B29)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A29-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"F28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-K29)>=0,0,IFERROR(-PPMT($P$30/12,(J29-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K29)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J29-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"O28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-T29)>=0,0,IFERROR(-PPMT($Y$30/12,(S29-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T29)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S29-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"X28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC29)>=0,0,IFERROR(-PPMT($AH$30/12,(AB29-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC29)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB29-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AG28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL29)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK29-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL29)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK29-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AP28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU29)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT29-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU29)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT29-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AY28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD29)>=0,0,IFERROR(-PPMT($BI$30/12,(BC29-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD29)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC29-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BH28","v":{"v":1800000,"d":"$1,800,000.00"}},null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL29)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK29-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL29)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK29-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BP28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU29)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT29-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU29)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT29-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BY28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD29)>=0,0,IFERROR(-PPMT($CI$30/12,(CC29-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD29)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC29-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CH28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM29)>=0,0,IFERROR(-PPMT($CR$30/12,(CL29-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM29)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL29-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CQ28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV29)>=0,0,IFERROR(-PPMT($DA$30/12,(CU29-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV29)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU29-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CZ28","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,25,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE29)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD29-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE29)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD29-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"DI28","v":{"v":1800000,"d":"$1,800,000.00"}}]
[26,3,{"$f":"IF(('Comparison Calculator'!$E$11-B30)>=0,0,IFERROR(-PPMT($G$30/12,(A30-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B30)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A30-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!D24","v":{"v":0.0648,"d":"6.48%"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-K30)>=0,0,IFERROR(-PPMT($P$30/12,(J30-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K30)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J30-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!L24","v":{"v":0.0648,"d":"6.48%"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-T30)>=0,0,IFERROR(-PPMT($Y$30/12,(S30-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T30)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S30-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$E$45","v":{"$error":"#N/A"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC30)>=0,0,IFERROR(-PPMT($AH$30/12,(AB30-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC30)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB30-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$M$45","v":{"$error":"#N/A"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL30)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK30-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL30)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK30-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$67","v":{"v":0.0536,"d":"5.36%"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU30)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT30-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU30)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT30-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$L$67","v":{"$error":"#N/A"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD30)>=0,0,IFERROR(-PPMT($BI$30/12,(BC30-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD30)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC30-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"v":0.0498,"d":"4.98%"},null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL30)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK30-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL30)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK30-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$87","v":{"v":0.0648,"d":"6.48%"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU30)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT30-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU30)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT30-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$K$87","v":{"v":0.0648,"d":"6.48%"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD30)>=0,0,IFERROR(-PPMT($CI$30/12,(CC30-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD30)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC30-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$106","v":{"v":0.0638,"d":"6.38%"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM30)>=0,0,IFERROR(-PPMT($CR$30/12,(CL30-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM30)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL30-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$B$127","v":{"$error":"#N/A"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV30)>=0,0,IFERROR(-PPMT($DA$30/12,(CU30-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV30)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU30-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$146","v":{"$error":"#N/A"}},null,null,26,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE30)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD30-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE30)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD30-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$166","v":{"$error":"#N/A"}}]
[27,3,{"$f":"IF(('Comparison Calculator'!$E$11-B31)>=0,0,IFERROR(-PPMT($G$30/12,(A31-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B31)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A31-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-K31)>=0,0,IFERROR(-PPMT($P$30/12,(J31-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K31)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J31-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-T31)>=0,0,IFERROR(-PPMT($Y$30/12,(S31-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T31)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S31-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC31)>=0,0,IFERROR(-PPMT($AH$30/12,(AB31-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC31)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB31-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL31)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK31-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL31)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK31-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU31)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT31-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU31)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT31-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD31)>=0,0,IFERROR(-PPMT($BI$30/12,(BC31-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD31)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC31-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,27,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL31)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK31-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL31)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK31-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU31)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT31-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU31)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT31-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD31)>=0,0,IFERROR(-PPMT($CI$30/12,(CC31-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD31)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC31-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM31)>=0,0,IFERROR(-PPMT($CR$30/12,(CL31-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM31)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL31-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV31)>=0,0,IFERROR(-PPMT($DA$30/12,(CU31-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV31)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU31-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},27,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE31)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD31-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE31)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD31-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[28,3,{"$f":"IF(('Comparison Calculator'!$E$11-B32)>=0,0,IFERROR(-PPMT($G$30/12,(A32-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B32)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A32-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-K32)>=0,0,IFERROR(-PPMT($P$30/12,(J32-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K32)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J32-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-T32)>=0,0,IFERROR(-PPMT($Y$30/12,(S32-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T32)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S32-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC32)>=0,0,IFERROR(-PPMT($AH$30/12,(AB32-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC32)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB32-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL32)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK32-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL32)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK32-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU32)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT32-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU32)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT32-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD32)>=0,0,IFERROR(-PPMT($BI$30/12,(BC32-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD32)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC32-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,28,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL32)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK32-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL32)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK32-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU32)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT32-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU32)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT32-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD32)>=0,0,IFERROR(-PPMT($CI$30/12,(CC32-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD32)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC32-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM32)>=0,0,IFERROR(-PPMT($CR$30/12,(CL32-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM32)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL32-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV32)>=0,0,IFERROR(-PPMT($DA$30/12,(CU32-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV32)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU32-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},28,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE32)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD32-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE32)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD32-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[29,3,{"$f":"IF(('Comparison Calculator'!$E$11-B33)>=0,0,IFERROR(-PPMT($G$30/12,(A33-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B33)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A33-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-K33)>=0,0,IFERROR(-PPMT($P$30/12,(J33-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K33)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J33-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-T33)>=0,0,IFERROR(-PPMT($Y$30/12,(S33-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T33)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S33-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC33)>=0,0,IFERROR(-PPMT($AH$30/12,(AB33-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC33)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB33-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL33)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK33-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL33)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK33-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU33)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT33-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU33)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT33-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD33)>=0,0,IFERROR(-PPMT($BI$30/12,(BC33-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD33)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC33-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,29,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL33)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK33-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL33)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK33-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU33)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT33-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU33)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT33-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD33)>=0,0,IFERROR(-PPMT($CI$30/12,(CC33-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD33)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC33-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM33)>=0,0,IFERROR(-PPMT($CR$30/12,(CL33-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM33)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL33-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV33)>=0,0,IFERROR(-PPMT($DA$30/12,(CU33-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV33)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU33-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},29,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE33)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD33-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE33)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD33-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[30,3,{"$f":"IF(('Comparison Calculator'!$E$11-B34)>=0,0,IFERROR(-PPMT($G$30/12,(A34-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B34)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A34-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-K34)>=0,0,IFERROR(-PPMT($P$30/12,(J34-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K34)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J34-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-T34)>=0,0,IFERROR(-PPMT($Y$30/12,(S34-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T34)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S34-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC34)>=0,0,IFERROR(-PPMT($AH$30/12,(AB34-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC34)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB34-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL34)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK34-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL34)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK34-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU34)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT34-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU34)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT34-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD34)>=0,0,IFERROR(-PPMT($BI$30/12,(BC34-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD34)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC34-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,30,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL34)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK34-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL34)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK34-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU34)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT34-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU34)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT34-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD34)>=0,0,IFERROR(-PPMT($CI$30/12,(CC34-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD34)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC34-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM34)>=0,0,IFERROR(-PPMT($CR$30/12,(CL34-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM34)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL34-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV34)>=0,0,IFERROR(-PPMT($DA$30/12,(CU34-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV34)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU34-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},30,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE34)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD34-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE34)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD34-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[31,3,{"$f":"IF(('Comparison Calculator'!$E$11-B35)>=0,0,IFERROR(-PPMT($G$30/12,(A35-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B35)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A35-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-K35)>=0,0,IFERROR(-PPMT($P$30/12,(J35-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K35)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J35-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-T35)>=0,0,IFERROR(-PPMT($Y$30/12,(S35-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T35)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S35-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC35)>=0,0,IFERROR(-PPMT($AH$30/12,(AB35-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC35)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB35-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL35)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK35-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL35)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK35-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU35)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT35-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU35)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT35-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD35)>=0,0,IFERROR(-PPMT($BI$30/12,(BC35-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD35)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC35-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,31,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL35)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK35-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL35)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK35-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU35)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT35-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU35)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT35-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD35)>=0,0,IFERROR(-PPMT($CI$30/12,(CC35-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD35)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC35-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM35)>=0,0,IFERROR(-PPMT($CR$30/12,(CL35-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM35)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL35-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV35)>=0,0,IFERROR(-PPMT($DA$30/12,(CU35-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV35)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU35-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},31,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE35)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD35-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE35)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD35-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[32,3,{"$f":"IF(('Comparison Calculator'!$E$11-B36)>=0,0,IFERROR(-PPMT($G$30/12,(A36-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B36)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A36-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-K36)>=0,0,IFERROR(-PPMT($P$30/12,(J36-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K36)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J36-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-T36)>=0,0,IFERROR(-PPMT($Y$30/12,(S36-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T36)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S36-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC36)>=0,0,IFERROR(-PPMT($AH$30/12,(AB36-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC36)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB36-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL36)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK36-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL36)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK36-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU36)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT36-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU36)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT36-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD36)>=0,0,IFERROR(-PPMT($BI$30/12,(BC36-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD36)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC36-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,32,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL36)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK36-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL36)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK36-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU36)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT36-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU36)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT36-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD36)>=0,0,IFERROR(-PPMT($CI$30/12,(CC36-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD36)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC36-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM36)>=0,0,IFERROR(-PPMT($CR$30/12,(CL36-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM36)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL36-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV36)>=0,0,IFERROR(-PPMT($DA$30/12,(CU36-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV36)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU36-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},32,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE36)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD36-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE36)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD36-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[33,3,{"$f":"IF(('Comparison Calculator'!$E$11-B37)>=0,0,IFERROR(-PPMT($G$30/12,(A37-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B37)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A37-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-K37)>=0,0,IFERROR(-PPMT($P$30/12,(J37-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K37)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J37-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-T37)>=0,0,IFERROR(-PPMT($Y$30/12,(S37-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T37)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S37-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC37)>=0,0,IFERROR(-PPMT($AH$30/12,(AB37-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC37)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB37-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL37)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK37-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL37)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK37-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU37)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT37-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU37)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT37-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD37)>=0,0,IFERROR(-PPMT($BI$30/12,(BC37-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD37)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC37-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,33,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL37)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK37-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL37)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK37-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU37)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT37-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU37)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT37-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD37)>=0,0,IFERROR(-PPMT($CI$30/12,(CC37-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD37)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC37-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM37)>=0,0,IFERROR(-PPMT($CR$30/12,(CL37-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM37)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL37-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV37)>=0,0,IFERROR(-PPMT($DA$30/12,(CU37-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV37)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU37-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},33,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE37)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD37-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE37)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD37-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[34,3,{"$f":"IF(('Comparison Calculator'!$E$11-B38)>=0,0,IFERROR(-PPMT($G$30/12,(A38-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B38)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A38-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-K38)>=0,0,IFERROR(-PPMT($P$30/12,(J38-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K38)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J38-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-T38)>=0,0,IFERROR(-PPMT($Y$30/12,(S38-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T38)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S38-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC38)>=0,0,IFERROR(-PPMT($AH$30/12,(AB38-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC38)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB38-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL38)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK38-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL38)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK38-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU38)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT38-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU38)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT38-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD38)>=0,0,IFERROR(-PPMT($BI$30/12,(BC38-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD38)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC38-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,34,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL38)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK38-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL38)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK38-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU38)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT38-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU38)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT38-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD38)>=0,0,IFERROR(-PPMT($CI$30/12,(CC38-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD38)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC38-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM38)>=0,0,IFERROR(-PPMT($CR$30/12,(CL38-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM38)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL38-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV38)>=0,0,IFERROR(-PPMT($DA$30/12,(CU38-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV38)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU38-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},34,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE38)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD38-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE38)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD38-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[35,3,{"$f":"IF(('Comparison Calculator'!$E$11-B39)>=0,0,IFERROR(-PPMT($G$30/12,(A39-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B39)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A39-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-K39)>=0,0,IFERROR(-PPMT($P$30/12,(J39-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K39)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J39-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-T39)>=0,0,IFERROR(-PPMT($Y$30/12,(S39-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T39)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S39-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC39)>=0,0,IFERROR(-PPMT($AH$30/12,(AB39-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC39)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB39-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL39)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK39-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL39)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK39-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU39)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT39-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU39)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT39-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD39)>=0,0,IFERROR(-PPMT($BI$30/12,(BC39-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD39)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC39-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,35,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL39)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK39-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL39)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK39-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU39)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT39-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU39)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT39-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD39)>=0,0,IFERROR(-PPMT($CI$30/12,(CC39-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD39)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC39-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM39)>=0,0,IFERROR(-PPMT($CR$30/12,(CL39-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM39)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL39-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV39)>=0,0,IFERROR(-PPMT($DA$30/12,(CU39-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV39)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU39-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},35,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE39)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD39-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE39)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD39-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[36,3,{"$f":"IF(('Comparison Calculator'!$E$11-B40)>=0,0,IFERROR(-PPMT($G$30/12,(A40-24),($F$1-2)*12,$G$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B40)>=0,$C$1*$G$30/12,IFERROR(-IPMT($G$30/12,(A40-24),($F$1-2)*12,$G$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(E5:E40)+H1*B40","v":{"v":234777,"d":"$234,777.00"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-K40)>=0,0,IFERROR(-PPMT($P$30/12,(J40-24),($F$1-2)*12,$P$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K40)>=0,$C$1*$P$30/12,IFERROR(-IPMT($P$30/12,(J40-24),($F$1-2)*12,$P$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(N5:N40)+Q1*K40","v":{"v":234684,"d":"$234,684.00"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-T40)>=0,0,IFERROR(-PPMT($Y$30/12,(S40-24),($F$1-2)*12,$Y$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T40)>=0,$C$1*$Y$30/12,IFERROR(-IPMT($Y$30/12,(S40-24),($F$1-2)*12,$Y$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(W5:W40)+$Z$1*T40","v":{"$error":"#N/A"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-AC40)>=0,0,IFERROR(-PPMT($AH$30/12,(AB40-24),($F$1-2)*12,$AH$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC40)>=0,$C$1*$AH$30/12,IFERROR(-IPMT($AH$30/12,(AB40-24),($F$1-2)*12,$AH$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AF5:AF40)+$AI$1*AC40","v":{"$error":"#N/A"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-AL40)>=0,0,IFERROR(-PPMT($AQ$30/12,(AK40-24),($F$1-2)*12,$AQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL40)>=0,$C$1*$AQ$30/12,IFERROR(-IPMT($AQ$30/12,(AK40-24),($F$1-2)*12,$AQ$29,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AO5:AO40)+$AR$1*AL40","v":{"v":194457,"d":"$194,457.00"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-AU40)>=0,0,IFERROR(-PPMT($AZ$30/12,(AT40-24),($F$1-2)*12,$AZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU40)>=0,$C$1*$AZ$30/12,IFERROR(-IPMT($AZ$30/12,(AT40-24),($F$1-2)*12,$AZ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AX5:AX40)+$BA$1*AU40","v":{"$error":"#N/A"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-BD40)>=0,0,IFERROR(-PPMT($BI$30/12,(BC40-24),($F$1-2)*12,$BI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD40)>=0,$C$1*$BI$30/12,IFERROR(-IPMT($BI$30/12,(BC40-24),($F$1-2)*12,$BI$29,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BG5:BG40)+$BA$1*BD40","v":{"v":180777,"d":"$180,777.00"}},null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-BL40)>=0,0,IFERROR(-PPMT($BQ$30/12,(BK40-24),($F$1-2)*12,$BQ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL40)>=0,$C$1*$BQ$30/12,IFERROR(-IPMT($BQ$30/12,(BK40-24),($F$1-2)*12,$BQ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BO5:BO40)+$BR$1*BL40","v":{"v":234777,"d":"$234,777.00"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-BU40)>=0,0,IFERROR(-PPMT($BZ$30/12,(BT40-24),($F$1-2)*12,$BZ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU40)>=0,$C$1*$BZ$30/12,IFERROR(-IPMT($BZ$30/12,(BT40-24),($F$1-2)*12,$BZ$29,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BX5:BX40)+$CA$1*BU40","v":{"v":234777,"d":"$234,777.00"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-CD40)>=0,0,IFERROR(-PPMT($CI$30/12,(CC40-24),($F$1-2)*12,$CI$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD40)>=0,$C$1*$CI$30/12,IFERROR(-IPMT($CI$30/12,(CC40-24),($F$1-2)*12,$CI$29,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CG5:CG40)+$CJ$1*CD40","v":{"v":231083.99999999997,"d":"$231,084.00"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-CM40)>=0,0,IFERROR(-PPMT($CR$30/12,(CL40-24),($F$1-2)*12,$CR$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM40)>=0,$C$1*$CR$30/12,IFERROR(-IPMT($CR$30/12,(CL40-24),($F$1-2)*12,$CR$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CP5:CP40)+$CS$1*CM40","v":{"$error":"#N/A"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-CV40)>=0,0,IFERROR(-PPMT($DA$30/12,(CU40-24),($F$1-2)*12,$DA$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV40)>=0,$C$1*$DA$30/12,IFERROR(-IPMT($DA$30/12,(CU40-24),($F$1-2)*12,$DA$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CY5:CY40)+$DB$1*CV40","v":{"$error":"#N/A"}},null,null,36,3,{"$f":"IF(('Comparison Calculator'!$E$11-DE40)>=0,0,IFERROR(-PPMT($DJ$30/12,(DD40-24),($F$1-2)*12,$DJ$29),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE40)>=0,$C$1*$DJ$30/12,IFERROR(-IPMT($DJ$30/12,(DD40-24),($F$1-2)*12,$DJ$29,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(DH5:DH40)+$DK$1*DE40","v":{"$error":"#N/A"}}]
[37,4,{"$f":"IF(('Comparison Calculator'!$E$11-B41)>=0,0,IFERROR(-PPMT($G$42/12,(A41-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B41)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A41-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"F40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-K41)>=0,0,IFERROR(-PPMT($P$42/12,(J41-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K41)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J41-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"O40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-T41)>=0,0,IFERROR(-PPMT($Y$42/12,(S41-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T41)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S41-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"X40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC41)>=0,0,IFERROR(-PPMT($AH$42/12,(AB41-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC41)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB41-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AG40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL41)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK41-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL41)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK41-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AP40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU41)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT41-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU41)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT41-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AY40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD41)>=0,0,IFERROR(-PPMT($BI$42/12,(BC41-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD41)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC41-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BH40","v":{"v":1800000,"d":"$1,800,000.00"}},null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL41)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK41-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL41)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK41-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BP40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU41)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT41-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU41)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT41-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BY40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD41)>=0,0,IFERROR(-PPMT($CI$42/12,(CC41-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD41)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC41-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CH40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM41)>=0,0,IFERROR(-PPMT($CR$42/12,(CL41-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM41)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL41-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CQ40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV41)>=0,0,IFERROR(-PPMT($DA$42/12,(CU41-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV41)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU41-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CZ40","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,37,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE41)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD41-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE41)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD41-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"DI40","v":{"v":1800000,"d":"$1,800,000.00"}}]
[38,4,{"$f":"IF(('Comparison Calculator'!$E$11-B42)>=0,0,IFERROR(-PPMT($G$42/12,(A42-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B42)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A42-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!D25","v":{"v":0.0648,"d":"6.48%"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-K42)>=0,0,IFERROR(-PPMT($P$42/12,(J42-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K42)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J42-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!L25","v":{"v":0.0648,"d":"6.48%"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-T42)>=0,0,IFERROR(-PPMT($Y$42/12,(S42-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T42)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S42-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$E$46","v":{"$error":"#N/A"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC42)>=0,0,IFERROR(-PPMT($AH$42/12,(AB42-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC42)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB42-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$M$46","v":{"$error":"#N/A"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL42)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK42-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL42)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK42-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$68","v":{"v":0.0536,"d":"5.36%"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU42)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT42-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU42)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT42-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$L$68","v":{"$error":"#N/A"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD42)>=0,0,IFERROR(-PPMT($BI$42/12,(BC42-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD42)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC42-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"'Comparison Calculator'!N12","v":{"v":0.0498,"d":"4.98%"}},null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL42)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK42-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL42)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK42-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$88","v":{"v":0.0648,"d":"6.48%"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU42)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT42-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU42)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT42-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$K$88","v":{"v":0.0648,"d":"6.48%"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD42)>=0,0,IFERROR(-PPMT($CI$42/12,(CC42-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD42)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC42-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$107","v":{"v":0.0638,"d":"6.38%"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM42)>=0,0,IFERROR(-PPMT($CR$42/12,(CL42-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM42)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL42-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$B$128","v":{"$error":"#N/A"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV42)>=0,0,IFERROR(-PPMT($DA$42/12,(CU42-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV42)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU42-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$147","v":{"$error":"#N/A"}},null,null,38,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE42)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD42-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE42)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD42-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$167","v":{"$error":"#N/A"}}]
[39,4,{"$f":"IF(('Comparison Calculator'!$E$11-B43)>=0,0,IFERROR(-PPMT($G$42/12,(A43-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B43)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A43-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-K43)>=0,0,IFERROR(-PPMT($P$42/12,(J43-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K43)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J43-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-T43)>=0,0,IFERROR(-PPMT($Y$42/12,(S43-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T43)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S43-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC43)>=0,0,IFERROR(-PPMT($AH$42/12,(AB43-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC43)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB43-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL43)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK43-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL43)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK43-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU43)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT43-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU43)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT43-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD43)>=0,0,IFERROR(-PPMT($BI$42/12,(BC43-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD43)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC43-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,39,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL43)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK43-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL43)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK43-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU43)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT43-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU43)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT43-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD43)>=0,0,IFERROR(-PPMT($CI$42/12,(CC43-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD43)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC43-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM43)>=0,0,IFERROR(-PPMT($CR$42/12,(CL43-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM43)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL43-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV43)>=0,0,IFERROR(-PPMT($DA$42/12,(CU43-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV43)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU43-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},39,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE43)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD43-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE43)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD43-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[40,4,{"$f":"IF(('Comparison Calculator'!$E$11-B44)>=0,0,IFERROR(-PPMT($G$42/12,(A44-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B44)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A44-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-K44)>=0,0,IFERROR(-PPMT($P$42/12,(J44-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K44)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J44-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-T44)>=0,0,IFERROR(-PPMT($Y$42/12,(S44-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T44)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S44-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC44)>=0,0,IFERROR(-PPMT($AH$42/12,(AB44-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC44)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB44-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL44)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK44-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL44)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK44-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU44)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT44-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU44)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT44-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD44)>=0,0,IFERROR(-PPMT($BI$42/12,(BC44-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD44)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC44-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,40,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL44)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK44-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL44)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK44-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU44)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT44-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU44)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT44-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD44)>=0,0,IFERROR(-PPMT($CI$42/12,(CC44-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD44)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC44-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM44)>=0,0,IFERROR(-PPMT($CR$42/12,(CL44-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM44)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL44-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV44)>=0,0,IFERROR(-PPMT($DA$42/12,(CU44-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV44)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU44-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},40,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE44)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD44-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE44)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD44-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[41,4,{"$f":"IF(('Comparison Calculator'!$E$11-B45)>=0,0,IFERROR(-PPMT($G$42/12,(A45-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B45)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A45-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-K45)>=0,0,IFERROR(-PPMT($P$42/12,(J45-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K45)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J45-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-T45)>=0,0,IFERROR(-PPMT($Y$42/12,(S45-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T45)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S45-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC45)>=0,0,IFERROR(-PPMT($AH$42/12,(AB45-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC45)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB45-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL45)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK45-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL45)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK45-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU45)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT45-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU45)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT45-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD45)>=0,0,IFERROR(-PPMT($BI$42/12,(BC45-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD45)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC45-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,41,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL45)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK45-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL45)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK45-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU45)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT45-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU45)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT45-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD45)>=0,0,IFERROR(-PPMT($CI$42/12,(CC45-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD45)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC45-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM45)>=0,0,IFERROR(-PPMT($CR$42/12,(CL45-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM45)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL45-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV45)>=0,0,IFERROR(-PPMT($DA$42/12,(CU45-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV45)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU45-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},41,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE45)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD45-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE45)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD45-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[42,4,{"$f":"IF(('Comparison Calculator'!$E$11-B46)>=0,0,IFERROR(-PPMT($G$42/12,(A46-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B46)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A46-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-K46)>=0,0,IFERROR(-PPMT($P$42/12,(J46-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K46)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J46-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-T46)>=0,0,IFERROR(-PPMT($Y$42/12,(S46-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T46)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S46-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC46)>=0,0,IFERROR(-PPMT($AH$42/12,(AB46-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC46)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB46-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL46)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK46-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL46)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK46-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU46)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT46-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU46)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT46-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD46)>=0,0,IFERROR(-PPMT($BI$42/12,(BC46-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD46)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC46-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,42,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL46)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK46-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL46)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK46-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU46)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT46-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU46)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT46-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD46)>=0,0,IFERROR(-PPMT($CI$42/12,(CC46-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD46)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC46-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM46)>=0,0,IFERROR(-PPMT($CR$42/12,(CL46-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM46)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL46-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV46)>=0,0,IFERROR(-PPMT($DA$42/12,(CU46-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV46)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU46-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},42,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE46)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD46-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE46)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD46-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[43,4,{"$f":"IF(('Comparison Calculator'!$E$11-B47)>=0,0,IFERROR(-PPMT($G$42/12,(A47-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B47)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A47-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-K47)>=0,0,IFERROR(-PPMT($P$42/12,(J47-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K47)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J47-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-T47)>=0,0,IFERROR(-PPMT($Y$42/12,(S47-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T47)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S47-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC47)>=0,0,IFERROR(-PPMT($AH$42/12,(AB47-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC47)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB47-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL47)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK47-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL47)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK47-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU47)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT47-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU47)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT47-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD47)>=0,0,IFERROR(-PPMT($BI$42/12,(BC47-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD47)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC47-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,43,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL47)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK47-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL47)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK47-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU47)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT47-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU47)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT47-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD47)>=0,0,IFERROR(-PPMT($CI$42/12,(CC47-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD47)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC47-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM47)>=0,0,IFERROR(-PPMT($CR$42/12,(CL47-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM47)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL47-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV47)>=0,0,IFERROR(-PPMT($DA$42/12,(CU47-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV47)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU47-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},43,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE47)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD47-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE47)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD47-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[44,4,{"$f":"IF(('Comparison Calculator'!$E$11-B48)>=0,0,IFERROR(-PPMT($G$42/12,(A48-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B48)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A48-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-K48)>=0,0,IFERROR(-PPMT($P$42/12,(J48-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K48)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J48-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-T48)>=0,0,IFERROR(-PPMT($Y$42/12,(S48-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T48)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S48-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC48)>=0,0,IFERROR(-PPMT($AH$42/12,(AB48-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC48)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB48-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL48)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK48-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL48)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK48-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU48)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT48-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU48)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT48-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD48)>=0,0,IFERROR(-PPMT($BI$42/12,(BC48-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD48)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC48-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,44,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL48)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK48-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL48)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK48-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU48)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT48-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU48)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT48-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD48)>=0,0,IFERROR(-PPMT($CI$42/12,(CC48-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD48)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC48-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM48)>=0,0,IFERROR(-PPMT($CR$42/12,(CL48-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM48)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL48-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV48)>=0,0,IFERROR(-PPMT($DA$42/12,(CU48-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV48)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU48-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},44,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE48)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD48-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE48)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD48-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[45,4,{"$f":"IF(('Comparison Calculator'!$E$11-B49)>=0,0,IFERROR(-PPMT($G$42/12,(A49-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B49)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A49-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-K49)>=0,0,IFERROR(-PPMT($P$42/12,(J49-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K49)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J49-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-T49)>=0,0,IFERROR(-PPMT($Y$42/12,(S49-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T49)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S49-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC49)>=0,0,IFERROR(-PPMT($AH$42/12,(AB49-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC49)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB49-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL49)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK49-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL49)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK49-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU49)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT49-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU49)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT49-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD49)>=0,0,IFERROR(-PPMT($BI$42/12,(BC49-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD49)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC49-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,45,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL49)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK49-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL49)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK49-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU49)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT49-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU49)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT49-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD49)>=0,0,IFERROR(-PPMT($CI$42/12,(CC49-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD49)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC49-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM49)>=0,0,IFERROR(-PPMT($CR$42/12,(CL49-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM49)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL49-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV49)>=0,0,IFERROR(-PPMT($DA$42/12,(CU49-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV49)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU49-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},45,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE49)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD49-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE49)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD49-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[46,4,{"$f":"IF(('Comparison Calculator'!$E$11-B50)>=0,0,IFERROR(-PPMT($G$42/12,(A50-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B50)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A50-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-K50)>=0,0,IFERROR(-PPMT($P$42/12,(J50-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K50)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J50-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-T50)>=0,0,IFERROR(-PPMT($Y$42/12,(S50-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T50)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S50-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC50)>=0,0,IFERROR(-PPMT($AH$42/12,(AB50-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC50)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB50-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL50)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK50-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL50)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK50-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU50)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT50-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU50)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT50-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD50)>=0,0,IFERROR(-PPMT($BI$42/12,(BC50-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD50)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC50-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,46,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL50)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK50-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL50)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK50-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU50)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT50-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU50)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT50-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD50)>=0,0,IFERROR(-PPMT($CI$42/12,(CC50-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD50)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC50-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM50)>=0,0,IFERROR(-PPMT($CR$42/12,(CL50-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM50)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL50-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV50)>=0,0,IFERROR(-PPMT($DA$42/12,(CU50-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV50)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU50-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},46,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE50)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD50-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE50)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD50-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[47,4,{"$f":"IF(('Comparison Calculator'!$E$11-B51)>=0,0,IFERROR(-PPMT($G$42/12,(A51-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B51)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A51-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-K51)>=0,0,IFERROR(-PPMT($P$42/12,(J51-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K51)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J51-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-T51)>=0,0,IFERROR(-PPMT($Y$42/12,(S51-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T51)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S51-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC51)>=0,0,IFERROR(-PPMT($AH$42/12,(AB51-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC51)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB51-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL51)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK51-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL51)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK51-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU51)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT51-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU51)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT51-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD51)>=0,0,IFERROR(-PPMT($BI$42/12,(BC51-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD51)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC51-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,47,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL51)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK51-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL51)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK51-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU51)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT51-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU51)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT51-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD51)>=0,0,IFERROR(-PPMT($CI$42/12,(CC51-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD51)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC51-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM51)>=0,0,IFERROR(-PPMT($CR$42/12,(CL51-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM51)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL51-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV51)>=0,0,IFERROR(-PPMT($DA$42/12,(CU51-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV51)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU51-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},47,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE51)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD51-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE51)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD51-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[48,4,{"$f":"IF(('Comparison Calculator'!$E$11-B52)>=0,0,IFERROR(-PPMT($G$42/12,(A52-36),($F$1-3)*12,$G$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B52)>=0,$C$1*$G$42/12,IFERROR(-IPMT($G$42/12,(A52-36),($F$1-3)*12,$G$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(E5:E52)+$H$1*B52","v":{"v":351916,"d":"$351,916.00"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-K52)>=0,0,IFERROR(-PPMT($P$42/12,(J52-36),($F$1-3)*12,$P$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K52)>=0,$C$1*$P$42/12,IFERROR(-IPMT($P$42/12,(J52-36),($F$1-3)*12,$P$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(N5:N52)+$H$1*K52","v":{"v":351916,"d":"$351,916.00"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-T52)>=0,0,IFERROR(-PPMT($Y$42/12,(S52-36),($F$1-3)*12,$Y$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T52)>=0,$C$1*$Y$42/12,IFERROR(-IPMT($Y$42/12,(S52-36),($F$1-3)*12,$Y$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(W5:W52)+$Z$1*T52","v":{"$error":"#N/A"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-AC52)>=0,0,IFERROR(-PPMT($AH$42/12,(AB52-36),($F$1-3)*12,$AH$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC52)>=0,$C$1*$AH$42/12,IFERROR(-IPMT($AH$42/12,(AB52-36),($F$1-3)*12,$AH$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AF5:AF52)+$AI$1*AC52","v":{"$error":"#N/A"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-AL52)>=0,0,IFERROR(-PPMT($AQ$42/12,(AK52-36),($F$1-3)*12,$AQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL52)>=0,$C$1*$AQ$42/12,IFERROR(-IPMT($AQ$42/12,(AK52-36),($F$1-3)*12,$AQ$41,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AO5:AO52)+$AR$1*AL52","v":{"v":291436,"d":"$291,436.00"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-AU52)>=0,0,IFERROR(-PPMT($AZ$42/12,(AT52-36),($F$1-3)*12,$AZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU52)>=0,$C$1*$AZ$42/12,IFERROR(-IPMT($AZ$42/12,(AT52-36),($F$1-3)*12,$AZ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AX5:AX52)+$BA$1*AU52","v":{"$error":"#N/A"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-BD52)>=0,0,IFERROR(-PPMT($BI$42/12,(BC52-36),($F$1-3)*12,$BI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD52)>=0,$C$1*$BI$42/12,IFERROR(-IPMT($BI$42/12,(BC52-36),($F$1-3)*12,$BI$41,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BG5:BG52)+$BA$1*BD52","v":{"v":270916,"d":"$270,916.00"}},null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-BL52)>=0,0,IFERROR(-PPMT($BQ$42/12,(BK52-36),($F$1-3)*12,$BQ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL52)>=0,$C$1*$BQ$42/12,IFERROR(-IPMT($BQ$42/12,(BK52-36),($F$1-3)*12,$BQ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BO5:BO52)+$BR$1*BL52","v":{"v":351916,"d":"$351,916.00"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-BU52)>=0,0,IFERROR(-PPMT($BZ$42/12,(BT52-36),($F$1-3)*12,$BZ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU52)>=0,$C$1*$BZ$42/12,IFERROR(-IPMT($BZ$42/12,(BT52-36),($F$1-3)*12,$BZ$41,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BX5:BX52)+$CA$1*BU52","v":{"v":351916,"d":"$351,916.00"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-CD52)>=0,0,IFERROR(-PPMT($CI$42/12,(CC52-36),($F$1-3)*12,$CI$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD52)>=0,$C$1*$CI$42/12,IFERROR(-IPMT($CI$42/12,(CC52-36),($F$1-3)*12,$CI$41,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CG5:CG52)+$CJ$1*CD52","v":{"v":346391.99999999994,"d":"$346,392.00"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-CM52)>=0,0,IFERROR(-PPMT($CR$42/12,(CL52-36),($F$1-3)*12,$CR$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM52)>=0,$C$1*$CR$42/12,IFERROR(-IPMT($CR$42/12,(CL52-36),($F$1-3)*12,$CR$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CP5:CP52)+$CS$1*CM52","v":{"$error":"#N/A"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-CV52)>=0,0,IFERROR(-PPMT($DA$42/12,(CU52-36),($F$1-3)*12,$DA$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV52)>=0,$C$1*$DA$42/12,IFERROR(-IPMT($DA$42/12,(CU52-36),($F$1-3)*12,$DA$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CY5:CY52)+$DB$1*CV52","v":{"$error":"#N/A"}},null,null,48,4,{"$f":"IF(('Comparison Calculator'!$E$11-DE52)>=0,0,IFERROR(-PPMT($DJ$42/12,(DD52-36),($F$1-3)*12,$DJ$41),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE52)>=0,$C$1*$DJ$42/12,IFERROR(-IPMT($DJ$42/12,(DD52-36),($F$1-3)*12,$DJ$41,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(DH5:DH52)+$DK$1*DE52","v":{"$error":"#N/A"}}]
[49,5,{"$f":"IF(('Comparison Calculator'!$E$11-B53)>=0,0,IFERROR(-PPMT($G$54/12,(A53-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B53)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A53-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"F52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-K53)>=0,0,IFERROR(-PPMT($P$54/12,(J53-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K53)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J53-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"O52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-T53)>=0,0,IFERROR(-PPMT($Y$54/12,(S53-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T53)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S53-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"X52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC53)>=0,0,IFERROR(-PPMT($AH$54/12,(AB53-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC53)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB53-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AG52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL53)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK53-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL53)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK53-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AP52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU53)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT53-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU53)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT53-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AY52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD53)>=0,0,IFERROR(-PPMT($BI$54/12,(BC53-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD53)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC53-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BH52","v":{"v":1800000,"d":"$1,800,000.00"}},null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL53)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK53-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL53)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK53-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BP52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU53)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT53-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU53)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT53-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BY52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD53)>=0,0,IFERROR(-PPMT($CI$54/12,(CC53-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD53)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC53-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CH52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM53)>=0,0,IFERROR(-PPMT($CR$54/12,(CL53-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM53)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL53-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CQ52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV53)>=0,0,IFERROR(-PPMT($DA$54/12,(CU53-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV53)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU53-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CZ52","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,49,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE53)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD53-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE53)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD53-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"DI52","v":{"v":1800000,"d":"$1,800,000.00"}}]
[50,5,{"$f":"IF(('Comparison Calculator'!$E$11-B54)>=0,0,IFERROR(-PPMT($G$54/12,(A54-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B54)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A54-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!D26","v":{"v":0.0648,"d":"6.48%"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-K54)>=0,0,IFERROR(-PPMT($P$54/12,(J54-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K54)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J54-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!L26","v":{"v":0.0648,"d":"6.48%"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-T54)>=0,0,IFERROR(-PPMT($Y$54/12,(S54-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T54)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S54-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$E$47","v":{"$error":"#N/A"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC54)>=0,0,IFERROR(-PPMT($AH$54/12,(AB54-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC54)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB54-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$M$47","v":{"$error":"#N/A"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL54)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK54-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL54)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK54-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$69","v":{"v":0.0536,"d":"5.36%"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU54)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT54-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU54)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT54-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$L$69","v":{"$error":"#N/A"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD54)>=0,0,IFERROR(-PPMT($BI$54/12,(BC54-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD54)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC54-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"'Comparison Calculator'!N12","v":{"v":0.0498,"d":"4.98%"}},null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL54)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK54-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL54)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK54-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$89","v":{"v":0.0648,"d":"6.48%"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU54)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT54-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU54)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT54-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$K$89","v":{"v":0.0648,"d":"6.48%"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD54)>=0,0,IFERROR(-PPMT($CI$54/12,(CC54-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD54)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC54-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$108","v":{"v":0.0638,"d":"6.38%"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM54)>=0,0,IFERROR(-PPMT($CR$54/12,(CL54-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM54)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL54-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$B$129","v":{"$error":"#N/A"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV54)>=0,0,IFERROR(-PPMT($DA$54/12,(CU54-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV54)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU54-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$148","v":{"$error":"#N/A"}},null,null,50,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE54)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD54-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE54)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD54-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Rates!$C$168","v":{"$error":"#N/A"}}]
[51,5,{"$f":"IF(('Comparison Calculator'!$E$11-B55)>=0,0,IFERROR(-PPMT($G$54/12,(A55-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B55)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A55-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-K55)>=0,0,IFERROR(-PPMT($P$54/12,(J55-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K55)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J55-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-T55)>=0,0,IFERROR(-PPMT($Y$54/12,(S55-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T55)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S55-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC55)>=0,0,IFERROR(-PPMT($AH$54/12,(AB55-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC55)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB55-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL55)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK55-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL55)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK55-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU55)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT55-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU55)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT55-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD55)>=0,0,IFERROR(-PPMT($BI$54/12,(BC55-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD55)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC55-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,51,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL55)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK55-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL55)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK55-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU55)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT55-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU55)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT55-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD55)>=0,0,IFERROR(-PPMT($CI$54/12,(CC55-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD55)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC55-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM55)>=0,0,IFERROR(-PPMT($CR$54/12,(CL55-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM55)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL55-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV55)>=0,0,IFERROR(-PPMT($DA$54/12,(CU55-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV55)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU55-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},51,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE55)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD55-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE55)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD55-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[52,5,{"$f":"IF(('Comparison Calculator'!$E$11-B56)>=0,0,IFERROR(-PPMT($G$54/12,(A56-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B56)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A56-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-K56)>=0,0,IFERROR(-PPMT($P$54/12,(J56-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K56)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J56-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-T56)>=0,0,IFERROR(-PPMT($Y$54/12,(S56-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T56)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S56-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC56)>=0,0,IFERROR(-PPMT($AH$54/12,(AB56-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC56)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB56-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL56)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK56-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL56)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK56-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU56)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT56-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU56)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT56-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD56)>=0,0,IFERROR(-PPMT($BI$54/12,(BC56-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD56)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC56-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,52,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL56)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK56-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL56)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK56-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU56)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT56-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU56)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT56-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD56)>=0,0,IFERROR(-PPMT($CI$54/12,(CC56-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD56)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC56-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM56)>=0,0,IFERROR(-PPMT($CR$54/12,(CL56-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM56)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL56-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV56)>=0,0,IFERROR(-PPMT($DA$54/12,(CU56-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV56)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU56-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},52,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE56)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD56-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE56)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD56-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[53,5,{"$f":"IF(('Comparison Calculator'!$E$11-B57)>=0,0,IFERROR(-PPMT($G$54/12,(A57-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B57)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A57-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-K57)>=0,0,IFERROR(-PPMT($P$54/12,(J57-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K57)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J57-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-T57)>=0,0,IFERROR(-PPMT($Y$54/12,(S57-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T57)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S57-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC57)>=0,0,IFERROR(-PPMT($AH$54/12,(AB57-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC57)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB57-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL57)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK57-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL57)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK57-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU57)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT57-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU57)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT57-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD57)>=0,0,IFERROR(-PPMT($BI$54/12,(BC57-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD57)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC57-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,53,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL57)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK57-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL57)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK57-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU57)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT57-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU57)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT57-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD57)>=0,0,IFERROR(-PPMT($CI$54/12,(CC57-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD57)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC57-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM57)>=0,0,IFERROR(-PPMT($CR$54/12,(CL57-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM57)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL57-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV57)>=0,0,IFERROR(-PPMT($DA$54/12,(CU57-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV57)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU57-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},53,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE57)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD57-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE57)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD57-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[54,5,{"$f":"IF(('Comparison Calculator'!$E$11-B58)>=0,0,IFERROR(-PPMT($G$54/12,(A58-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B58)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A58-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-K58)>=0,0,IFERROR(-PPMT($P$54/12,(J58-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K58)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J58-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-T58)>=0,0,IFERROR(-PPMT($Y$54/12,(S58-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T58)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S58-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC58)>=0,0,IFERROR(-PPMT($AH$54/12,(AB58-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC58)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB58-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL58)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK58-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL58)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK58-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU58)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT58-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU58)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT58-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD58)>=0,0,IFERROR(-PPMT($BI$54/12,(BC58-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD58)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC58-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,54,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL58)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK58-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL58)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK58-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU58)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT58-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU58)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT58-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD58)>=0,0,IFERROR(-PPMT($CI$54/12,(CC58-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD58)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC58-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM58)>=0,0,IFERROR(-PPMT($CR$54/12,(CL58-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM58)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL58-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV58)>=0,0,IFERROR(-PPMT($DA$54/12,(CU58-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV58)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU58-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},54,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE58)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD58-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE58)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD58-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[55,5,{"$f":"IF(('Comparison Calculator'!$E$11-B59)>=0,0,IFERROR(-PPMT($G$54/12,(A59-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B59)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A59-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-K59)>=0,0,IFERROR(-PPMT($P$54/12,(J59-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K59)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J59-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-T59)>=0,0,IFERROR(-PPMT($Y$54/12,(S59-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T59)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S59-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC59)>=0,0,IFERROR(-PPMT($AH$54/12,(AB59-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC59)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB59-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL59)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK59-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL59)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK59-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU59)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT59-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU59)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT59-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD59)>=0,0,IFERROR(-PPMT($BI$54/12,(BC59-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD59)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC59-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,55,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL59)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK59-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL59)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK59-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU59)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT59-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU59)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT59-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD59)>=0,0,IFERROR(-PPMT($CI$54/12,(CC59-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD59)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC59-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM59)>=0,0,IFERROR(-PPMT($CR$54/12,(CL59-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM59)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL59-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV59)>=0,0,IFERROR(-PPMT($DA$54/12,(CU59-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV59)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU59-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},55,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE59)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD59-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE59)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD59-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[56,5,{"$f":"IF(('Comparison Calculator'!$E$11-B60)>=0,0,IFERROR(-PPMT($G$54/12,(A60-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B60)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A60-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-K60)>=0,0,IFERROR(-PPMT($P$54/12,(J60-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K60)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J60-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-T60)>=0,0,IFERROR(-PPMT($Y$54/12,(S60-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T60)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S60-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC60)>=0,0,IFERROR(-PPMT($AH$54/12,(AB60-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC60)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB60-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL60)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK60-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL60)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK60-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU60)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT60-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU60)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT60-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD60)>=0,0,IFERROR(-PPMT($BI$54/12,(BC60-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD60)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC60-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,56,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL60)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK60-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL60)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK60-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU60)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT60-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU60)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT60-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD60)>=0,0,IFERROR(-PPMT($CI$54/12,(CC60-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD60)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC60-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM60)>=0,0,IFERROR(-PPMT($CR$54/12,(CL60-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM60)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL60-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV60)>=0,0,IFERROR(-PPMT($DA$54/12,(CU60-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV60)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU60-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},56,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE60)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD60-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE60)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD60-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[57,5,{"$f":"IF(('Comparison Calculator'!$E$11-B61)>=0,0,IFERROR(-PPMT($G$54/12,(A61-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B61)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A61-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-K61)>=0,0,IFERROR(-PPMT($P$54/12,(J61-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K61)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J61-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-T61)>=0,0,IFERROR(-PPMT($Y$54/12,(S61-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T61)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S61-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC61)>=0,0,IFERROR(-PPMT($AH$54/12,(AB61-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC61)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB61-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL61)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK61-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL61)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK61-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU61)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT61-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU61)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT61-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD61)>=0,0,IFERROR(-PPMT($BI$54/12,(BC61-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD61)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC61-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,57,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL61)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK61-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL61)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK61-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU61)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT61-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU61)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT61-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD61)>=0,0,IFERROR(-PPMT($CI$54/12,(CC61-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD61)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC61-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM61)>=0,0,IFERROR(-PPMT($CR$54/12,(CL61-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM61)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL61-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV61)>=0,0,IFERROR(-PPMT($DA$54/12,(CU61-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV61)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU61-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},57,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE61)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD61-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE61)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD61-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[58,5,{"$f":"IF(('Comparison Calculator'!$E$11-B62)>=0,0,IFERROR(-PPMT($G$54/12,(A62-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B62)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A62-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-K62)>=0,0,IFERROR(-PPMT($P$54/12,(J62-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K62)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J62-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-T62)>=0,0,IFERROR(-PPMT($Y$54/12,(S62-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T62)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S62-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC62)>=0,0,IFERROR(-PPMT($AH$54/12,(AB62-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC62)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB62-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL62)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK62-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL62)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK62-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU62)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT62-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU62)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT62-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD62)>=0,0,IFERROR(-PPMT($BI$54/12,(BC62-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD62)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC62-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,58,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL62)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK62-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL62)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK62-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU62)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT62-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU62)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT62-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD62)>=0,0,IFERROR(-PPMT($CI$54/12,(CC62-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD62)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC62-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM62)>=0,0,IFERROR(-PPMT($CR$54/12,(CL62-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM62)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL62-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV62)>=0,0,IFERROR(-PPMT($DA$54/12,(CU62-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV62)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU62-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},58,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE62)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD62-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE62)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD62-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[59,5,{"$f":"IF(('Comparison Calculator'!$E$11-B63)>=0,0,IFERROR(-PPMT($G$54/12,(A63-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B63)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A63-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-K63)>=0,0,IFERROR(-PPMT($P$54/12,(J63-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K63)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J63-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-T63)>=0,0,IFERROR(-PPMT($Y$54/12,(S63-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T63)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S63-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC63)>=0,0,IFERROR(-PPMT($AH$54/12,(AB63-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC63)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB63-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL63)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK63-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL63)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK63-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU63)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT63-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU63)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT63-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD63)>=0,0,IFERROR(-PPMT($BI$54/12,(BC63-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD63)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC63-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,59,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL63)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK63-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL63)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK63-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU63)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT63-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU63)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT63-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD63)>=0,0,IFERROR(-PPMT($CI$54/12,(CC63-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD63)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC63-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM63)>=0,0,IFERROR(-PPMT($CR$54/12,(CL63-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM63)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL63-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV63)>=0,0,IFERROR(-PPMT($DA$54/12,(CU63-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV63)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU63-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},59,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE63)>=0,0,IFERROR(-PPMT($DJ$54/12,(DD63-48),($F$1-4)*12,$DJ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE63)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD63-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"}]
[60,5,{"$f":"IF(('Comparison Calculator'!$E$11-B64)>=0,0,IFERROR(-PPMT($G$54/12,(A64-48),($F$1-4)*12,$G$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B64)>=0,$C$1*$G$54/12,IFERROR(-IPMT($G$54/12,(A64-48),($F$1-4)*12,$G$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(E5:E64)+$H$1*B64","v":{"v":469055,"d":"$469,055.00"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-K64)>=0,0,IFERROR(-PPMT($P$54/12,(J64-48),($F$1-4)*12,$P$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K64)>=0,$C$1*$P$54/12,IFERROR(-IPMT($P$54/12,(J64-48),($F$1-4)*12,$P$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(N5:N64)+$H$1*K64","v":{"v":469055,"d":"$469,055.00"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-T64)>=0,0,IFERROR(-PPMT($Y$54/12,(S64-48),($F$1-4)*12,$Y$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T64)>=0,$C$1*$Y$54/12,IFERROR(-IPMT($Y$54/12,(S64-48),($F$1-4)*12,$Y$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(W5:W64)+$Z$1*T64","v":{"$error":"#N/A"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-AC64)>=0,0,IFERROR(-PPMT($AH$54/12,(AB64-48),($F$1-4)*12,$AH$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC64)>=0,$C$1*$AH$54/12,IFERROR(-IPMT($AH$54/12,(AB64-48),($F$1-4)*12,$AH$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AF5:AF64)+$AI$1*AC64","v":{"$error":"#N/A"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-AL64)>=0,0,IFERROR(-PPMT($AQ$54/12,(AK64-48),($F$1-4)*12,$AQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL64)>=0,$C$1*$AQ$54/12,IFERROR(-IPMT($AQ$54/12,(AK64-48),($F$1-4)*12,$AQ$53,0),0))","v":{"v":8040,"d":"$8,040.00"}},{"v":8040,"d":"$8,040.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AO5:AO64)+$AR$1*AL64","v":{"v":388415,"d":"$388,415.00"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-AU64)>=0,0,IFERROR(-PPMT($AZ$54/12,(AT64-48),($F$1-4)*12,$AZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU64)>=0,$C$1*$AZ$54/12,IFERROR(-IPMT($AZ$54/12,(AT64-48),($F$1-4)*12,$AZ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(AX5:AX64)+$BA$1*AU64","v":{"$error":"#N/A"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-BD64)>=0,0,IFERROR(-PPMT($BI$54/12,(BC64-48),($F$1-4)*12,$BI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD64)>=0,$C$1*$BI$54/12,IFERROR(-IPMT($BI$54/12,(BC64-48),($F$1-4)*12,$BI$53,0),0))","v":{"v":7470,"d":"$7,470.00"}},{"v":7470,"d":"$7,470.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BG5:BG64)+$BA$1*BD64","v":{"v":361055,"d":"$361,055.00"}},null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-BL64)>=0,0,IFERROR(-PPMT($BQ$54/12,(BK64-48),($F$1-4)*12,$BQ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL64)>=0,$C$1*$BQ$54/12,IFERROR(-IPMT($BQ$54/12,(BK64-48),($F$1-4)*12,$BQ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BO5:BO64)+$BR$1*BL64","v":{"v":469055,"d":"$469,055.00"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-BU64)>=0,0,IFERROR(-PPMT($BZ$54/12,(BT64-48),($F$1-4)*12,$BZ$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU64)>=0,$C$1*$BZ$54/12,IFERROR(-IPMT($BZ$54/12,(BT64-48),($F$1-4)*12,$BZ$53,0),0))","v":{"v":9720,"d":"$9,720.00"}},{"v":9720,"d":"$9,720.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(BX5:BX64)+$CA$1*BU64","v":{"v":469055,"d":"$469,055.00"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-CD64)>=0,0,IFERROR(-PPMT($CI$54/12,(CC64-48),($F$1-4)*12,$CI$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD64)>=0,$C$1*$CI$54/12,IFERROR(-IPMT($CI$54/12,(CC64-48),($F$1-4)*12,$CI$53,0),0))","v":{"v":9569.999999999998,"d":"$9,570.00"}},{"v":9569.999999999998,"d":"$9,570.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CG5:CG64)+$CJ$1*CD64","v":{"v":461699.99999999994,"d":"$461,700.00"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-CM64)>=0,0,IFERROR(-PPMT($CR$54/12,(CL64-48),($F$1-4)*12,$CR$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM64)>=0,$C$1*$CR$54/12,IFERROR(-IPMT($CR$54/12,(CL64-48),($F$1-4)*12,$CR$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CP5:CP64)+$CS$1*CM64","v":{"$error":"#N/A"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-CV64)>=0,0,IFERROR(-PPMT($DA$54/12,(CU64-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV64)>=0,$C$1*$DA$54/12,IFERROR(-IPMT($DA$54/12,(CU64-48),($F$1-4)*12,$DA$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(CY5:CY64)+$DB$1*CV64","v":{"$error":"#N/A"}},null,null,60,5,{"$f":"IF(('Comparison Calculator'!$E$11-DE64)>=0,0,IFERROR(-PPMT($DA$54/12,(DD64-48),($F$1-4)*12,$DA$53),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE64)>=0,$C$1*$DJ$54/12,IFERROR(-IPMT($DJ$54/12,(DD64-48),($F$1-4)*12,$DJ$53,0),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"SUM(DH5:DH64)+$DK$1*DE64","v":{"$error":"#N/A"}}]
[61,6,{"$f":"IF(('Comparison Calculator'!$E$11-B65)>=0,0,IFERROR(-PPMT($G$66/12,(A65-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B65)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A65-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"F64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-K65)>=0,0,IFERROR(-PPMT($P$66/12,(J65-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K65)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J65-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"O64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-T65)>=0,0,IFERROR(-PPMT($Y$66/12,(S65-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T65)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S65-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"X64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC65)>=0,0,IFERROR(-PPMT($AH$66/12,(AB65-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC65)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB65-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AG64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL65)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK65-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL65)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK65-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AP64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU65)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT65-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU65)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT65-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AY64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD65)>=0,0,IFERROR(-PPMT($BI$66/12,(BC65-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD65)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC65-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BH64","v":{"v":1800000,"d":"$1,800,000.00"}},null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL65)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK65-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL65)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK65-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BP64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU65)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT65-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU65)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT65-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BY64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD65)>=0,0,IFERROR(-PPMT($CI$66/12,(CC65-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD65)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC65-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CH64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM65)>=0,0,IFERROR(-PPMT($CR$66/12,(CL65-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM65)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL65-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CQ64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV65)>=0,0,IFERROR(-PPMT($DA$66/12,(CU65-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV65)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU65-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CZ64","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,61,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE65)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD65-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE65)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD65-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"DI64","v":{"v":1800000,"d":"$1,800,000.00"}}]
[62,6,{"$f":"IF(('Comparison Calculator'!$E$11-B66)>=0,0,IFERROR(-PPMT($G$66/12,(A66-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B66)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A66-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"G54","v":{"v":0.0648,"d":"6.48%"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-K66)>=0,0,IFERROR(-PPMT($P$66/12,(J66-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K66)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J66-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"P54","v":{"v":0.0648,"d":"6.48%"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-T66)>=0,0,IFERROR(-PPMT($Y$66/12,(S66-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T66)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S66-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"Y54","v":{"$error":"#N/A"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC66)>=0,0,IFERROR(-PPMT($AH$66/12,(AB66-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC66)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB66-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AH54","v":{"$error":"#N/A"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL66)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK66-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL66)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK66-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AQ54","v":{"v":0.0536,"d":"5.36%"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU66)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT66-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU66)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT66-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"AZ54","v":{"$error":"#N/A"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD66)>=0,0,IFERROR(-PPMT($BI$66/12,(BC66-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD66)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC66-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"'Comparison Calculator'!N12","v":{"v":0.0498,"d":"4.98%"}},null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL66)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK66-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL66)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK66-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BQ54","v":{"v":0.0648,"d":"6.48%"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU66)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT66-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU66)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT66-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"BZ54","v":{"v":0.0648,"d":"6.48%"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD66)>=0,0,IFERROR(-PPMT($CI$66/12,(CC66-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD66)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC66-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CI54","v":{"v":0.0638,"d":"6.38%"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM66)>=0,0,IFERROR(-PPMT($CR$66/12,(CL66-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM66)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL66-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"CR54","v":{"$error":"#N/A"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV66)>=0,0,IFERROR(-PPMT($DA$66/12,(CU66-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV66)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU66-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"DA54","v":{"$error":"#N/A"}},null,null,62,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE66)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD66-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE66)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD66-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$f":"DJ54","v":{"$error":"#N/A"}}]
[63,6,{"$f":"IF(('Comparison Calculator'!$E$11-B67)>=0,0,IFERROR(-PPMT($G$66/12,(A67-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B67)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A67-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-K67)>=0,0,IFERROR(-PPMT($P$66/12,(J67-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K67)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J67-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-T67)>=0,0,IFERROR(-PPMT($Y$66/12,(S67-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T67)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S67-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC67)>=0,0,IFERROR(-PPMT($AH$66/12,(AB67-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC67)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB67-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL67)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK67-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL67)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK67-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU67)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT67-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU67)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT67-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD67)>=0,0,IFERROR(-PPMT($BI$66/12,(BC67-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD67)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC67-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,63,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL67)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK67-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL67)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK67-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU67)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT67-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU67)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT67-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD67)>=0,0,IFERROR(-PPMT($CI$66/12,(CC67-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD67)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC67-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM67)>=0,0,IFERROR(-PPMT($CR$66/12,(CL67-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM67)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL67-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV67)>=0,0,IFERROR(-PPMT($DA$66/12,(CU67-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV67)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU67-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},63,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE67)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD67-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE67)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD67-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[64,6,{"$f":"IF(('Comparison Calculator'!$E$11-B68)>=0,0,IFERROR(-PPMT($G$66/12,(A68-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B68)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A68-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-K68)>=0,0,IFERROR(-PPMT($P$66/12,(J68-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K68)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J68-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-T68)>=0,0,IFERROR(-PPMT($Y$66/12,(S68-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T68)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S68-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC68)>=0,0,IFERROR(-PPMT($AH$66/12,(AB68-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC68)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB68-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL68)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK68-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL68)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK68-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU68)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT68-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU68)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT68-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD68)>=0,0,IFERROR(-PPMT($BI$66/12,(BC68-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD68)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC68-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,64,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL68)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK68-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL68)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK68-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU68)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT68-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU68)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT68-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD68)>=0,0,IFERROR(-PPMT($CI$66/12,(CC68-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD68)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC68-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM68)>=0,0,IFERROR(-PPMT($CR$66/12,(CL68-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM68)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL68-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV68)>=0,0,IFERROR(-PPMT($DA$66/12,(CU68-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV68)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU68-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},64,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE68)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD68-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE68)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD68-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[65,6,{"$f":"IF(('Comparison Calculator'!$E$11-B69)>=0,0,IFERROR(-PPMT($G$66/12,(A69-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B69)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A69-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-K69)>=0,0,IFERROR(-PPMT($P$66/12,(J69-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K69)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J69-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-T69)>=0,0,IFERROR(-PPMT($Y$66/12,(S69-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T69)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S69-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC69)>=0,0,IFERROR(-PPMT($AH$66/12,(AB69-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC69)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB69-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL69)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK69-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL69)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK69-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU69)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT69-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU69)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT69-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD69)>=0,0,IFERROR(-PPMT($BI$66/12,(BC69-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD69)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC69-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,65,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL69)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK69-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL69)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK69-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU69)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT69-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU69)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT69-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD69)>=0,0,IFERROR(-PPMT($CI$66/12,(CC69-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD69)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC69-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM69)>=0,0,IFERROR(-PPMT($CR$66/12,(CL69-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM69)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL69-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV69)>=0,0,IFERROR(-PPMT($DA$66/12,(CU69-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV69)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU69-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},65,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE69)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD69-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE69)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD69-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[66,6,{"$f":"IF(('Comparison Calculator'!$E$11-B70)>=0,0,IFERROR(-PPMT($G$66/12,(A70-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B70)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A70-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"C70+D70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-K70)>=0,0,IFERROR(-PPMT($P$66/12,(J70-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K70)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J70-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"L70+M70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-T70)>=0,0,IFERROR(-PPMT($Y$66/12,(S70-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T70)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S70-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"U70+V70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC70)>=0,0,IFERROR(-PPMT($AH$66/12,(AB70-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC70)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB70-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AD70+AE70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL70)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK70-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL70)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK70-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM70+AN70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU70)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT70-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU70)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT70-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV70+AW70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD70)>=0,0,IFERROR(-PPMT($BI$66/12,(BC70-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD70)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC70-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE70+BF70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},null,null,66,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL70)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK70-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL70)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK70-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM70+BN70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU70)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT70-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU70)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT70-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV70+BW70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD70)>=0,0,IFERROR(-PPMT($CI$66/12,(CC70-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD70)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC70-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE70+CF70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM70)>=0,0,IFERROR(-PPMT($CR$66/12,(CL70-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM70)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL70-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN70+CO70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV70)>=0,0,IFERROR(-PPMT($DA$66/12,(CU70-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV70)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU70-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW70+CX70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},66,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE70)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD70-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE70)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD70-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF70+DG70","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"}]
[67,6,{"$f":"IF(('Comparison Calculator'!$E$11-B71)>=0,0,IFERROR(-PPMT($G$66/12,(A71-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B71)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A71-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"F70-C71","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-K71)>=0,0,IFERROR(-PPMT($P$66/12,(J71-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K71)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J71-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-T71)>=0,0,IFERROR(-PPMT($Y$66/12,(S71-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T71)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S71-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC71)>=0,0,IFERROR(-PPMT($AH$66/12,(AB71-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC71)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB71-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL71)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK71-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL71)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK71-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU71)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT71-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU71)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT71-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD71)>=0,0,IFERROR(-PPMT($BI$66/12,(BC71-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD71)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC71-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,67,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL71)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK71-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL71)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK71-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU71)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT71-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU71)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT71-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD71)>=0,0,IFERROR(-PPMT($CI$66/12,(CC71-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD71)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC71-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM71)>=0,0,IFERROR(-PPMT($CR$66/12,(CL71-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM71)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL71-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV71)>=0,0,IFERROR(-PPMT($DA$66/12,(CU71-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV71)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU71-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},67,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE71)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD71-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE71)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD71-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[68,6,{"$f":"IF(('Comparison Calculator'!$E$11-B72)>=0,0,IFERROR(-PPMT($G$66/12,(A72-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B72)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A72-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-K72)>=0,0,IFERROR(-PPMT($P$66/12,(J72-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K72)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J72-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-T72)>=0,0,IFERROR(-PPMT($Y$66/12,(S72-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T72)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S72-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC72)>=0,0,IFERROR(-PPMT($AH$66/12,(AB72-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC72)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB72-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL72)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK72-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL72)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK72-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU72)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT72-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU72)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT72-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD72)>=0,0,IFERROR(-PPMT($BI$66/12,(BC72-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD72)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC72-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,68,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL72)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK72-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL72)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK72-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU72)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT72-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU72)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT72-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD72)>=0,0,IFERROR(-PPMT($CI$66/12,(CC72-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD72)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC72-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM72)>=0,0,IFERROR(-PPMT($CR$66/12,(CL72-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM72)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL72-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV72)>=0,0,IFERROR(-PPMT($DA$66/12,(CU72-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV72)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU72-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},68,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE72)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD72-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE72)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD72-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[69,6,{"$f":"IF(('Comparison Calculator'!$E$11-B73)>=0,0,IFERROR(-PPMT($G$66/12,(A73-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B73)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A73-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-K73)>=0,0,IFERROR(-PPMT($P$66/12,(J73-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K73)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J73-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-T73)>=0,0,IFERROR(-PPMT($Y$66/12,(S73-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T73)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S73-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC73)>=0,0,IFERROR(-PPMT($AH$66/12,(AB73-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC73)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB73-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL73)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK73-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL73)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK73-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU73)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT73-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU73)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT73-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD73)>=0,0,IFERROR(-PPMT($BI$66/12,(BC73-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD73)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC73-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,69,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL73)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK73-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL73)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK73-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU73)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT73-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU73)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT73-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD73)>=0,0,IFERROR(-PPMT($CI$66/12,(CC73-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD73)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC73-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM73)>=0,0,IFERROR(-PPMT($CR$66/12,(CL73-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM73)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL73-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV73)>=0,0,IFERROR(-PPMT($DA$66/12,(CU73-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV73)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU73-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},69,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE73)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD73-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE73)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD73-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[70,6,{"$f":"IF(('Comparison Calculator'!$E$11-B74)>=0,0,IFERROR(-PPMT($G$66/12,(A74-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B74)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A74-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-K74)>=0,0,IFERROR(-PPMT($P$66/12,(J74-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K74)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J74-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-T74)>=0,0,IFERROR(-PPMT($Y$66/12,(S74-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T74)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S74-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC74)>=0,0,IFERROR(-PPMT($AH$66/12,(AB74-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC74)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB74-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL74)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK74-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL74)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK74-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU74)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT74-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU74)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT74-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD74)>=0,0,IFERROR(-PPMT($BI$66/12,(BC74-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD74)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC74-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,70,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL74)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK74-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL74)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK74-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU74)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT74-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU74)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT74-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD74)>=0,0,IFERROR(-PPMT($CI$66/12,(CC74-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD74)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC74-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM74)>=0,0,IFERROR(-PPMT($CR$66/12,(CL74-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM74)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL74-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV74)>=0,0,IFERROR(-PPMT($DA$66/12,(CU74-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV74)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU74-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},70,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE74)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD74-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE74)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD74-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[71,6,{"$f":"IF(('Comparison Calculator'!$E$11-B75)>=0,0,IFERROR(-PPMT($G$66/12,(A75-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B75)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A75-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-K75)>=0,0,IFERROR(-PPMT($P$66/12,(J75-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K75)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J75-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-T75)>=0,0,IFERROR(-PPMT($Y$66/12,(S75-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T75)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S75-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC75)>=0,0,IFERROR(-PPMT($AH$66/12,(AB75-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC75)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB75-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL75)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK75-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL75)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK75-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU75)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT75-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU75)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT75-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD75)>=0,0,IFERROR(-PPMT($BI$66/12,(BC75-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD75)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC75-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,71,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL75)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK75-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL75)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK75-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU75)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT75-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU75)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT75-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD75)>=0,0,IFERROR(-PPMT($CI$66/12,(CC75-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD75)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC75-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM75)>=0,0,IFERROR(-PPMT($CR$66/12,(CL75-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM75)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL75-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV75)>=0,0,IFERROR(-PPMT($DA$66/12,(CU75-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV75)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU75-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},71,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE75)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD75-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE75)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD75-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[72,6,{"$f":"IF(('Comparison Calculator'!$E$11-B76)>=0,0,IFERROR(-PPMT($G$66/12,(A76-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B76)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A76-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-K76)>=0,0,IFERROR(-PPMT($P$66/12,(J76-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K76)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J76-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-T76)>=0,0,IFERROR(-PPMT($Y$66/12,(S76-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T76)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S76-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-AC76)>=0,0,IFERROR(-PPMT($AH$66/12,(AB76-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC76)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB76-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-AL76)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK76-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL76)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK76-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-AU76)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT76-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU76)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT76-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-BD76)>=0,0,IFERROR(-PPMT($BI$66/12,(BC76-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD76)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC76-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,72,6,{"$f":"IF(('Comparison Calculator'!$E$11-BL76)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK76-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL76)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK76-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-BU76)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT76-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU76)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT76-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-CD76)>=0,0,IFERROR(-PPMT($CI$66/12,(CC76-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD76)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC76-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-CM76)>=0,0,IFERROR(-PPMT($CR$66/12,(CL76-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM76)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL76-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-CV76)>=0,0,IFERROR(-PPMT($DA$66/12,(CU76-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV76)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU76-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},72,6,{"$f":"IF(('Comparison Calculator'!$E$11-DE76)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD76-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE76)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD76-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[73,7,{"$f":"IF(('Comparison Calculator'!$E$11-B77)>=0,0,IFERROR(-PPMT($G$66/12,(A77-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B77)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A77-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-K77)>=0,0,IFERROR(-PPMT($P$66/12,(J77-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K77)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J77-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-T77)>=0,0,IFERROR(-PPMT($Y$66/12,(S77-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T77)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S77-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC77)>=0,0,IFERROR(-PPMT($AH$66/12,(AB77-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC77)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB77-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL77)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK77-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL77)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK77-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU77)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT77-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU77)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT77-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD77)>=0,0,IFERROR(-PPMT($BI$66/12,(BC77-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD77)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC77-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,73,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL77)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK77-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL77)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK77-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU77)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT77-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU77)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT77-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD77)>=0,0,IFERROR(-PPMT($CI$66/12,(CC77-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD77)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC77-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM77)>=0,0,IFERROR(-PPMT($CR$66/12,(CL77-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM77)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL77-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV77)>=0,0,IFERROR(-PPMT($DA$66/12,(CU77-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV77)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU77-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},73,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE77)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD77-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE77)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD77-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[74,7,{"$f":"IF(('Comparison Calculator'!$E$11-B78)>=0,0,IFERROR(-PPMT($G$66/12,(A78-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B78)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A78-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-K78)>=0,0,IFERROR(-PPMT($P$66/12,(J78-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K78)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J78-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-T78)>=0,0,IFERROR(-PPMT($Y$66/12,(S78-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T78)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S78-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC78)>=0,0,IFERROR(-PPMT($AH$66/12,(AB78-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC78)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB78-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL78)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK78-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL78)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK78-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU78)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT78-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU78)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT78-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD78)>=0,0,IFERROR(-PPMT($BI$66/12,(BC78-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD78)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC78-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,74,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL78)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK78-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL78)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK78-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU78)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT78-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU78)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT78-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD78)>=0,0,IFERROR(-PPMT($CI$66/12,(CC78-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD78)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC78-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM78)>=0,0,IFERROR(-PPMT($CR$66/12,(CL78-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM78)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL78-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV78)>=0,0,IFERROR(-PPMT($DA$66/12,(CU78-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV78)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU78-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},74,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE78)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD78-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE78)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD78-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[75,7,{"$f":"IF(('Comparison Calculator'!$E$11-B79)>=0,0,IFERROR(-PPMT($G$66/12,(A79-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B79)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A79-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-K79)>=0,0,IFERROR(-PPMT($P$66/12,(J79-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K79)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J79-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-T79)>=0,0,IFERROR(-PPMT($Y$66/12,(S79-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T79)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S79-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC79)>=0,0,IFERROR(-PPMT($AH$66/12,(AB79-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC79)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB79-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL79)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK79-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL79)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK79-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU79)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT79-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU79)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT79-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD79)>=0,0,IFERROR(-PPMT($BI$66/12,(BC79-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD79)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC79-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,75,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL79)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK79-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL79)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK79-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU79)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT79-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU79)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT79-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD79)>=0,0,IFERROR(-PPMT($CI$66/12,(CC79-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD79)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC79-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM79)>=0,0,IFERROR(-PPMT($CR$66/12,(CL79-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM79)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL79-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV79)>=0,0,IFERROR(-PPMT($DA$66/12,(CU79-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV79)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU79-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},75,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE79)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD79-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE79)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD79-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[76,7,{"$f":"IF(('Comparison Calculator'!$E$11-B80)>=0,0,IFERROR(-PPMT($G$66/12,(A80-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B80)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A80-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-K80)>=0,0,IFERROR(-PPMT($P$66/12,(J80-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K80)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J80-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-T80)>=0,0,IFERROR(-PPMT($Y$66/12,(S80-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T80)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S80-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC80)>=0,0,IFERROR(-PPMT($AH$66/12,(AB80-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC80)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB80-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL80)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK80-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL80)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK80-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU80)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT80-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU80)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT80-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD80)>=0,0,IFERROR(-PPMT($BI$66/12,(BC80-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD80)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC80-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,76,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL80)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK80-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL80)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK80-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU80)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT80-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU80)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT80-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD80)>=0,0,IFERROR(-PPMT($CI$66/12,(CC80-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD80)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC80-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM80)>=0,0,IFERROR(-PPMT($CR$66/12,(CL80-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM80)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL80-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV80)>=0,0,IFERROR(-PPMT($DA$66/12,(CU80-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV80)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU80-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},76,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE80)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD80-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE80)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD80-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[77,7,{"$f":"IF(('Comparison Calculator'!$E$11-B81)>=0,0,IFERROR(-PPMT($G$66/12,(A81-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B81)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A81-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-K81)>=0,0,IFERROR(-PPMT($P$66/12,(J81-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K81)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J81-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-T81)>=0,0,IFERROR(-PPMT($Y$66/12,(S81-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T81)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S81-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC81)>=0,0,IFERROR(-PPMT($AH$66/12,(AB81-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC81)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB81-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL81)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK81-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL81)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK81-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU81)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT81-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU81)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT81-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD81)>=0,0,IFERROR(-PPMT($BI$66/12,(BC81-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD81)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC81-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,77,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL81)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK81-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL81)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK81-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU81)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT81-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU81)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT81-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD81)>=0,0,IFERROR(-PPMT($CI$66/12,(CC81-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD81)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC81-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM81)>=0,0,IFERROR(-PPMT($CR$66/12,(CL81-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM81)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL81-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV81)>=0,0,IFERROR(-PPMT($DA$66/12,(CU81-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV81)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU81-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},77,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE81)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD81-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE81)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD81-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[78,7,{"$f":"IF(('Comparison Calculator'!$E$11-B82)>=0,0,IFERROR(-PPMT($G$66/12,(A82-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B82)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A82-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-K82)>=0,0,IFERROR(-PPMT($P$66/12,(J82-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K82)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J82-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-T82)>=0,0,IFERROR(-PPMT($Y$66/12,(S82-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T82)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S82-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC82)>=0,0,IFERROR(-PPMT($AH$66/12,(AB82-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC82)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB82-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL82)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK82-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL82)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK82-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU82)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT82-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU82)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT82-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD82)>=0,0,IFERROR(-PPMT($BI$66/12,(BC82-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD82)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC82-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,78,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL82)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK82-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL82)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK82-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU82)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT82-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU82)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT82-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD82)>=0,0,IFERROR(-PPMT($CI$66/12,(CC82-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD82)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC82-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM82)>=0,0,IFERROR(-PPMT($CR$66/12,(CL82-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM82)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL82-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV82)>=0,0,IFERROR(-PPMT($DA$66/12,(CU82-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV82)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU82-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},78,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE82)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD82-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE82)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD82-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[79,7,{"$f":"IF(('Comparison Calculator'!$E$11-B83)>=0,0,IFERROR(-PPMT($G$66/12,(A83-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B83)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A83-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-K83)>=0,0,IFERROR(-PPMT($P$66/12,(J83-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K83)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J83-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-T83)>=0,0,IFERROR(-PPMT($Y$66/12,(S83-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T83)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S83-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC83)>=0,0,IFERROR(-PPMT($AH$66/12,(AB83-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC83)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB83-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL83)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK83-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL83)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK83-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU83)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT83-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU83)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT83-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD83)>=0,0,IFERROR(-PPMT($BI$66/12,(BC83-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD83)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC83-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,79,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL83)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK83-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL83)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK83-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU83)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT83-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU83)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT83-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD83)>=0,0,IFERROR(-PPMT($CI$66/12,(CC83-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD83)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC83-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM83)>=0,0,IFERROR(-PPMT($CR$66/12,(CL83-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM83)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL83-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV83)>=0,0,IFERROR(-PPMT($DA$66/12,(CU83-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV83)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU83-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},79,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE83)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD83-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE83)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD83-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[80,7,{"$f":"IF(('Comparison Calculator'!$E$11-B84)>=0,0,IFERROR(-PPMT($G$66/12,(A84-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B84)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A84-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-K84)>=0,0,IFERROR(-PPMT($P$66/12,(J84-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K84)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J84-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-T84)>=0,0,IFERROR(-PPMT($Y$66/12,(S84-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T84)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S84-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC84)>=0,0,IFERROR(-PPMT($AH$66/12,(AB84-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC84)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB84-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL84)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK84-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL84)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK84-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU84)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT84-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU84)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT84-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD84)>=0,0,IFERROR(-PPMT($BI$66/12,(BC84-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD84)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC84-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,80,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL84)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK84-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL84)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK84-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU84)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT84-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU84)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT84-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD84)>=0,0,IFERROR(-PPMT($CI$66/12,(CC84-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD84)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC84-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM84)>=0,0,IFERROR(-PPMT($CR$66/12,(CL84-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM84)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL84-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV84)>=0,0,IFERROR(-PPMT($DA$66/12,(CU84-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV84)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU84-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},80,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE84)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD84-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE84)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD84-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[81,7,{"$f":"IF(('Comparison Calculator'!$E$11-B85)>=0,0,IFERROR(-PPMT($G$66/12,(A85-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B85)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A85-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-K85)>=0,0,IFERROR(-PPMT($P$66/12,(J85-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K85)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J85-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-T85)>=0,0,IFERROR(-PPMT($Y$66/12,(S85-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T85)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S85-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC85)>=0,0,IFERROR(-PPMT($AH$66/12,(AB85-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC85)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB85-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL85)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK85-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL85)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK85-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU85)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT85-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU85)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT85-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD85)>=0,0,IFERROR(-PPMT($BI$66/12,(BC85-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD85)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC85-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,81,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL85)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK85-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL85)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK85-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU85)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT85-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU85)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT85-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD85)>=0,0,IFERROR(-PPMT($CI$66/12,(CC85-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD85)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC85-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM85)>=0,0,IFERROR(-PPMT($CR$66/12,(CL85-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM85)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL85-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV85)>=0,0,IFERROR(-PPMT($DA$66/12,(CU85-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV85)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU85-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},81,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE85)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD85-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE85)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD85-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[82,7,{"$f":"IF(('Comparison Calculator'!$E$11-B86)>=0,0,IFERROR(-PPMT($G$66/12,(A86-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B86)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A86-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-K86)>=0,0,IFERROR(-PPMT($P$66/12,(J86-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K86)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J86-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-T86)>=0,0,IFERROR(-PPMT($Y$66/12,(S86-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T86)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S86-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC86)>=0,0,IFERROR(-PPMT($AH$66/12,(AB86-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC86)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB86-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL86)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK86-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL86)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK86-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU86)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT86-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU86)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT86-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD86)>=0,0,IFERROR(-PPMT($BI$66/12,(BC86-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD86)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC86-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,82,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL86)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK86-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL86)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK86-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU86)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT86-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU86)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT86-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD86)>=0,0,IFERROR(-PPMT($CI$66/12,(CC86-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD86)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC86-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM86)>=0,0,IFERROR(-PPMT($CR$66/12,(CL86-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM86)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL86-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV86)>=0,0,IFERROR(-PPMT($DA$66/12,(CU86-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV86)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU86-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},82,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE86)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD86-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE86)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD86-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[83,7,{"$f":"IF(('Comparison Calculator'!$E$11-B87)>=0,0,IFERROR(-PPMT($G$66/12,(A87-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B87)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A87-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-K87)>=0,0,IFERROR(-PPMT($P$66/12,(J87-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K87)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J87-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-T87)>=0,0,IFERROR(-PPMT($Y$66/12,(S87-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T87)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S87-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC87)>=0,0,IFERROR(-PPMT($AH$66/12,(AB87-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC87)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB87-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL87)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK87-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL87)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK87-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU87)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT87-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU87)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT87-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD87)>=0,0,IFERROR(-PPMT($BI$66/12,(BC87-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD87)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC87-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,83,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL87)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK87-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL87)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK87-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU87)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT87-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU87)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT87-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD87)>=0,0,IFERROR(-PPMT($CI$66/12,(CC87-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD87)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC87-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM87)>=0,0,IFERROR(-PPMT($CR$66/12,(CL87-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM87)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL87-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV87)>=0,0,IFERROR(-PPMT($DA$66/12,(CU87-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV87)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU87-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},83,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE87)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD87-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE87)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD87-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[84,7,{"$f":"IF(('Comparison Calculator'!$E$11-B88)>=0,0,IFERROR(-PPMT($G$66/12,(A88-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B88)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A88-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-K88)>=0,0,IFERROR(-PPMT($P$66/12,(J88-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K88)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J88-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-T88)>=0,0,IFERROR(-PPMT($Y$66/12,(S88-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T88)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S88-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-AC88)>=0,0,IFERROR(-PPMT($AH$66/12,(AB88-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC88)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB88-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-AL88)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK88-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL88)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK88-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-AU88)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT88-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU88)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT88-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-BD88)>=0,0,IFERROR(-PPMT($BI$66/12,(BC88-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD88)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC88-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,84,7,{"$f":"IF(('Comparison Calculator'!$E$11-BL88)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK88-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL88)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK88-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-BU88)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT88-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU88)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT88-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-CD88)>=0,0,IFERROR(-PPMT($CI$66/12,(CC88-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD88)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC88-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-CM88)>=0,0,IFERROR(-PPMT($CR$66/12,(CL88-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM88)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL88-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-CV88)>=0,0,IFERROR(-PPMT($DA$66/12,(CU88-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV88)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU88-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},84,7,{"$f":"IF(('Comparison Calculator'!$E$11-DE88)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD88-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE88)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD88-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[85,8,{"$f":"IF(('Comparison Calculator'!$E$11-B89)>=0,0,IFERROR(-PPMT($G$66/12,(A89-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B89)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A89-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-K89)>=0,0,IFERROR(-PPMT($P$66/12,(J89-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K89)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J89-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"O88-L89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-T89)>=0,0,IFERROR(-PPMT($Y$66/12,(S89-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T89)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S89-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"X88-U89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC89)>=0,0,IFERROR(-PPMT($AH$66/12,(AB89-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC89)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB89-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AG88-AD89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL89)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK89-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL89)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK89-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AP88-AM89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU89)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT89-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU89)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT89-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AY88-AV89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD89)>=0,0,IFERROR(-PPMT($BI$66/12,(BC89-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD89)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC89-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BH88-BE89","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,85,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL89)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK89-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL89)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK89-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BP88-BM89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU89)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT89-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU89)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT89-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BY88-BV89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD89)>=0,0,IFERROR(-PPMT($CI$66/12,(CC89-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD89)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC89-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CH88-CE89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM89)>=0,0,IFERROR(-PPMT($CR$66/12,(CL89-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM89)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL89-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CQ88-CN89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV89)>=0,0,IFERROR(-PPMT($DA$66/12,(CU89-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV89)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU89-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CZ88-CW89","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},85,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE89)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD89-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE89)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD89-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"DI88-DF89","v":{"v":1800000,"d":"$1,800,000.00"}}]
[86,8,{"$f":"IF(('Comparison Calculator'!$E$11-B90)>=0,0,IFERROR(-PPMT($G$66/12,(A90-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B90)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A90-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-K90)>=0,0,IFERROR(-PPMT($P$66/12,(J90-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K90)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J90-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-T90)>=0,0,IFERROR(-PPMT($Y$66/12,(S90-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T90)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S90-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC90)>=0,0,IFERROR(-PPMT($AH$66/12,(AB90-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC90)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB90-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL90)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK90-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL90)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK90-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU90)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT90-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU90)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT90-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD90)>=0,0,IFERROR(-PPMT($BI$66/12,(BC90-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD90)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC90-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,86,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL90)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK90-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL90)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK90-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU90)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT90-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU90)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT90-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD90)>=0,0,IFERROR(-PPMT($CI$66/12,(CC90-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD90)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC90-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM90)>=0,0,IFERROR(-PPMT($CR$66/12,(CL90-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM90)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL90-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV90)>=0,0,IFERROR(-PPMT($DA$66/12,(CU90-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV90)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU90-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},86,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE90)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD90-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE90)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD90-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[87,8,{"$f":"IF(('Comparison Calculator'!$E$11-B91)>=0,0,IFERROR(-PPMT($G$66/12,(A91-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B91)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A91-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-K91)>=0,0,IFERROR(-PPMT($P$66/12,(J91-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K91)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J91-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-T91)>=0,0,IFERROR(-PPMT($Y$66/12,(S91-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T91)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S91-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC91)>=0,0,IFERROR(-PPMT($AH$66/12,(AB91-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC91)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB91-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL91)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK91-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL91)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK91-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU91)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT91-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU91)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT91-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD91)>=0,0,IFERROR(-PPMT($BI$66/12,(BC91-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD91)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC91-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,87,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL91)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK91-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL91)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK91-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU91)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT91-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU91)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT91-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD91)>=0,0,IFERROR(-PPMT($CI$66/12,(CC91-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD91)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC91-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM91)>=0,0,IFERROR(-PPMT($CR$66/12,(CL91-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM91)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL91-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV91)>=0,0,IFERROR(-PPMT($DA$66/12,(CU91-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV91)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU91-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},87,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE91)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD91-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE91)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD91-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[88,8,{"$f":"IF(('Comparison Calculator'!$E$11-B92)>=0,0,IFERROR(-PPMT($G$66/12,(A92-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B92)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A92-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-K92)>=0,0,IFERROR(-PPMT($P$66/12,(J92-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K92)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J92-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-T92)>=0,0,IFERROR(-PPMT($Y$66/12,(S92-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T92)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S92-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC92)>=0,0,IFERROR(-PPMT($AH$66/12,(AB92-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC92)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB92-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL92)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK92-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL92)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK92-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU92)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT92-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU92)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT92-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD92)>=0,0,IFERROR(-PPMT($BI$66/12,(BC92-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD92)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC92-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,88,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL92)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK92-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL92)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK92-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU92)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT92-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU92)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT92-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD92)>=0,0,IFERROR(-PPMT($CI$66/12,(CC92-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD92)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC92-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM92)>=0,0,IFERROR(-PPMT($CR$66/12,(CL92-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM92)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL92-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV92)>=0,0,IFERROR(-PPMT($DA$66/12,(CU92-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV92)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU92-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},88,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE92)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD92-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE92)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD92-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[89,8,{"$f":"IF(('Comparison Calculator'!$E$11-B93)>=0,0,IFERROR(-PPMT($G$66/12,(A93-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B93)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A93-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-K93)>=0,0,IFERROR(-PPMT($P$66/12,(J93-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K93)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J93-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-T93)>=0,0,IFERROR(-PPMT($Y$66/12,(S93-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T93)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S93-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC93)>=0,0,IFERROR(-PPMT($AH$66/12,(AB93-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC93)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB93-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL93)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK93-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL93)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK93-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU93)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT93-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU93)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT93-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD93)>=0,0,IFERROR(-PPMT($BI$66/12,(BC93-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD93)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC93-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,89,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL93)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK93-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL93)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK93-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU93)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT93-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU93)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT93-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD93)>=0,0,IFERROR(-PPMT($CI$66/12,(CC93-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD93)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC93-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM93)>=0,0,IFERROR(-PPMT($CR$66/12,(CL93-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM93)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL93-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV93)>=0,0,IFERROR(-PPMT($DA$66/12,(CU93-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV93)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU93-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},89,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE93)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD93-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE93)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD93-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[90,8,{"$f":"IF(('Comparison Calculator'!$E$11-B94)>=0,0,IFERROR(-PPMT($G$66/12,(A94-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B94)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A94-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-K94)>=0,0,IFERROR(-PPMT($P$66/12,(J94-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K94)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J94-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-T94)>=0,0,IFERROR(-PPMT($Y$66/12,(S94-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T94)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S94-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC94)>=0,0,IFERROR(-PPMT($AH$66/12,(AB94-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC94)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB94-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL94)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK94-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL94)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK94-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU94)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT94-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU94)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT94-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD94)>=0,0,IFERROR(-PPMT($BI$66/12,(BC94-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD94)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC94-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,90,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL94)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK94-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL94)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK94-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU94)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT94-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU94)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT94-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD94)>=0,0,IFERROR(-PPMT($CI$66/12,(CC94-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD94)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC94-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM94)>=0,0,IFERROR(-PPMT($CR$66/12,(CL94-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM94)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL94-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV94)>=0,0,IFERROR(-PPMT($DA$66/12,(CU94-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV94)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU94-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},90,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE94)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD94-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE94)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD94-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[91,8,{"$f":"IF(('Comparison Calculator'!$E$11-B95)>=0,0,IFERROR(-PPMT($G$66/12,(A95-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B95)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A95-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-K95)>=0,0,IFERROR(-PPMT($P$66/12,(J95-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K95)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J95-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-T95)>=0,0,IFERROR(-PPMT($Y$66/12,(S95-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T95)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S95-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC95)>=0,0,IFERROR(-PPMT($AH$66/12,(AB95-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC95)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB95-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL95)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK95-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL95)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK95-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU95)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT95-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU95)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT95-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD95)>=0,0,IFERROR(-PPMT($BI$66/12,(BC95-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD95)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC95-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,91,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL95)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK95-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL95)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK95-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU95)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT95-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU95)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT95-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD95)>=0,0,IFERROR(-PPMT($CI$66/12,(CC95-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD95)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC95-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM95)>=0,0,IFERROR(-PPMT($CR$66/12,(CL95-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM95)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL95-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV95)>=0,0,IFERROR(-PPMT($DA$66/12,(CU95-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV95)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU95-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},91,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE95)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD95-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE95)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD95-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[92,8,{"$f":"IF(('Comparison Calculator'!$E$11-B96)>=0,0,IFERROR(-PPMT($G$66/12,(A96-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B96)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A96-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-K96)>=0,0,IFERROR(-PPMT($P$66/12,(J96-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K96)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J96-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-T96)>=0,0,IFERROR(-PPMT($Y$66/12,(S96-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T96)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S96-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC96)>=0,0,IFERROR(-PPMT($AH$66/12,(AB96-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC96)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB96-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL96)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK96-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL96)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK96-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU96)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT96-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU96)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT96-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD96)>=0,0,IFERROR(-PPMT($BI$66/12,(BC96-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD96)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC96-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,92,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL96)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK96-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL96)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK96-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU96)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT96-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU96)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT96-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD96)>=0,0,IFERROR(-PPMT($CI$66/12,(CC96-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD96)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC96-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM96)>=0,0,IFERROR(-PPMT($CR$66/12,(CL96-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM96)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL96-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV96)>=0,0,IFERROR(-PPMT($DA$66/12,(CU96-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV96)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU96-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},92,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE96)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD96-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE96)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD96-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[93,8,{"$f":"IF(('Comparison Calculator'!$E$11-B97)>=0,0,IFERROR(-PPMT($G$66/12,(A97-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B97)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A97-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-K97)>=0,0,IFERROR(-PPMT($P$66/12,(J97-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K97)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J97-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-T97)>=0,0,IFERROR(-PPMT($Y$66/12,(S97-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T97)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S97-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC97)>=0,0,IFERROR(-PPMT($AH$66/12,(AB97-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC97)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB97-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL97)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK97-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL97)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK97-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU97)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT97-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU97)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT97-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD97)>=0,0,IFERROR(-PPMT($BI$66/12,(BC97-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD97)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC97-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,93,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL97)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK97-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL97)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK97-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU97)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT97-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU97)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT97-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD97)>=0,0,IFERROR(-PPMT($CI$66/12,(CC97-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD97)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC97-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM97)>=0,0,IFERROR(-PPMT($CR$66/12,(CL97-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM97)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL97-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV97)>=0,0,IFERROR(-PPMT($DA$66/12,(CU97-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV97)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU97-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},93,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE97)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD97-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE97)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD97-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[94,8,{"$f":"IF(('Comparison Calculator'!$E$11-B98)>=0,0,IFERROR(-PPMT($G$66/12,(A98-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B98)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A98-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-K98)>=0,0,IFERROR(-PPMT($P$66/12,(J98-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K98)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J98-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-T98)>=0,0,IFERROR(-PPMT($Y$66/12,(S98-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T98)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S98-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC98)>=0,0,IFERROR(-PPMT($AH$66/12,(AB98-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC98)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB98-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL98)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK98-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL98)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK98-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU98)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT98-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU98)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT98-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD98)>=0,0,IFERROR(-PPMT($BI$66/12,(BC98-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD98)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC98-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,94,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL98)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK98-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL98)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK98-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU98)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT98-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU98)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT98-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD98)>=0,0,IFERROR(-PPMT($CI$66/12,(CC98-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD98)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC98-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM98)>=0,0,IFERROR(-PPMT($CR$66/12,(CL98-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM98)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL98-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV98)>=0,0,IFERROR(-PPMT($DA$66/12,(CU98-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV98)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU98-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},94,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE98)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD98-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE98)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD98-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[95,8,{"$f":"IF(('Comparison Calculator'!$E$11-B99)>=0,0,IFERROR(-PPMT($G$66/12,(A99-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B99)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A99-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-K99)>=0,0,IFERROR(-PPMT($P$66/12,(J99-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K99)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J99-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-T99)>=0,0,IFERROR(-PPMT($Y$66/12,(S99-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T99)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S99-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC99)>=0,0,IFERROR(-PPMT($AH$66/12,(AB99-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC99)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB99-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL99)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK99-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL99)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK99-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU99)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT99-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU99)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT99-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD99)>=0,0,IFERROR(-PPMT($BI$66/12,(BC99-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD99)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC99-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,95,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL99)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK99-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL99)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK99-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU99)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT99-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU99)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT99-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD99)>=0,0,IFERROR(-PPMT($CI$66/12,(CC99-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD99)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC99-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM99)>=0,0,IFERROR(-PPMT($CR$66/12,(CL99-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM99)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL99-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV99)>=0,0,IFERROR(-PPMT($DA$66/12,(CU99-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV99)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU99-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},95,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE99)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD99-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE99)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD99-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[96,8,{"$f":"IF(('Comparison Calculator'!$E$11-B100)>=0,0,IFERROR(-PPMT($G$66/12,(A100-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B100)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A100-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-K100)>=0,0,IFERROR(-PPMT($P$66/12,(J100-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K100)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J100-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-T100)>=0,0,IFERROR(-PPMT($Y$66/12,(S100-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T100)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S100-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-AC100)>=0,0,IFERROR(-PPMT($AH$66/12,(AB100-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC100)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB100-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-AL100)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK100-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL100)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK100-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-AU100)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT100-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU100)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT100-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-BD100)>=0,0,IFERROR(-PPMT($BI$66/12,(BC100-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD100)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC100-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,96,8,{"$f":"IF(('Comparison Calculator'!$E$11-BL100)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK100-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL100)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK100-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-BU100)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT100-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU100)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT100-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-CD100)>=0,0,IFERROR(-PPMT($CI$66/12,(CC100-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD100)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC100-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-CM100)>=0,0,IFERROR(-PPMT($CR$66/12,(CL100-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM100)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL100-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-CV100)>=0,0,IFERROR(-PPMT($DA$66/12,(CU100-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV100)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU100-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},96,8,{"$f":"IF(('Comparison Calculator'!$E$11-DE100)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD100-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE100)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD100-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[97,9,{"$f":"IF(('Comparison Calculator'!$E$11-B101)>=0,0,IFERROR(-PPMT($G$66/12,(A101-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B101)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A101-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-K101)>=0,0,IFERROR(-PPMT($P$66/12,(J101-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K101)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J101-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-T101)>=0,0,IFERROR(-PPMT($Y$66/12,(S101-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T101)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S101-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC101)>=0,0,IFERROR(-PPMT($AH$66/12,(AB101-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC101)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB101-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL101)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK101-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL101)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK101-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU101)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT101-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU101)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT101-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD101)>=0,0,IFERROR(-PPMT($BI$66/12,(BC101-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD101)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC101-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,97,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL101)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK101-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL101)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK101-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU101)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT101-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU101)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT101-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD101)>=0,0,IFERROR(-PPMT($CI$66/12,(CC101-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD101)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC101-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM101)>=0,0,IFERROR(-PPMT($CR$66/12,(CL101-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM101)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL101-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV101)>=0,0,IFERROR(-PPMT($DA$66/12,(CU101-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV101)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU101-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},97,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE101)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD101-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE101)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD101-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[98,9,{"$f":"IF(('Comparison Calculator'!$E$11-B102)>=0,0,IFERROR(-PPMT($G$66/12,(A102-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B102)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A102-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-K102)>=0,0,IFERROR(-PPMT($P$66/12,(J102-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K102)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J102-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-T102)>=0,0,IFERROR(-PPMT($Y$66/12,(S102-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T102)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S102-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC102)>=0,0,IFERROR(-PPMT($AH$66/12,(AB102-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC102)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB102-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL102)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK102-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL102)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK102-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU102)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT102-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU102)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT102-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD102)>=0,0,IFERROR(-PPMT($BI$66/12,(BC102-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD102)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC102-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,98,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL102)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK102-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL102)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK102-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU102)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT102-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU102)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT102-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD102)>=0,0,IFERROR(-PPMT($CI$66/12,(CC102-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD102)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC102-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM102)>=0,0,IFERROR(-PPMT($CR$66/12,(CL102-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM102)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL102-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV102)>=0,0,IFERROR(-PPMT($DA$66/12,(CU102-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV102)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU102-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},98,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE102)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD102-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE102)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD102-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[99,9,{"$f":"IF(('Comparison Calculator'!$E$11-B103)>=0,0,IFERROR(-PPMT($G$66/12,(A103-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B103)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A103-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-K103)>=0,0,IFERROR(-PPMT($P$66/12,(J103-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K103)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J103-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-T103)>=0,0,IFERROR(-PPMT($Y$66/12,(S103-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T103)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S103-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC103)>=0,0,IFERROR(-PPMT($AH$66/12,(AB103-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC103)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB103-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL103)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK103-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL103)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK103-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU103)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT103-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU103)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT103-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD103)>=0,0,IFERROR(-PPMT($BI$66/12,(BC103-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD103)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC103-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,99,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL103)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK103-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL103)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK103-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU103)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT103-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU103)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT103-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD103)>=0,0,IFERROR(-PPMT($CI$66/12,(CC103-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD103)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC103-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM103)>=0,0,IFERROR(-PPMT($CR$66/12,(CL103-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM103)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL103-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV103)>=0,0,IFERROR(-PPMT($DA$66/12,(CU103-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV103)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU103-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},99,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE103)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD103-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE103)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD103-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[100,9,{"$f":"IF(('Comparison Calculator'!$E$11-B104)>=0,0,IFERROR(-PPMT($G$66/12,(A104-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B104)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A104-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-K104)>=0,0,IFERROR(-PPMT($P$66/12,(J104-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K104)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J104-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-T104)>=0,0,IFERROR(-PPMT($Y$66/12,(S104-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T104)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S104-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC104)>=0,0,IFERROR(-PPMT($AH$66/12,(AB104-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC104)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB104-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL104)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK104-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL104)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK104-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU104)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT104-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU104)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT104-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD104)>=0,0,IFERROR(-PPMT($BI$66/12,(BC104-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD104)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC104-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,100,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL104)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK104-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL104)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK104-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU104)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT104-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU104)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT104-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD104)>=0,0,IFERROR(-PPMT($CI$66/12,(CC104-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD104)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC104-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM104)>=0,0,IFERROR(-PPMT($CR$66/12,(CL104-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM104)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL104-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV104)>=0,0,IFERROR(-PPMT($DA$66/12,(CU104-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV104)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU104-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},100,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE104)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD104-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE104)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD104-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[101,9,{"$f":"IF(('Comparison Calculator'!$E$11-B105)>=0,0,IFERROR(-PPMT($G$66/12,(A105-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B105)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A105-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-K105)>=0,0,IFERROR(-PPMT($P$66/12,(J105-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K105)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J105-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-T105)>=0,0,IFERROR(-PPMT($Y$66/12,(S105-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T105)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S105-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC105)>=0,0,IFERROR(-PPMT($AH$66/12,(AB105-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC105)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB105-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL105)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK105-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL105)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK105-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU105)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT105-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU105)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT105-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD105)>=0,0,IFERROR(-PPMT($BI$66/12,(BC105-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD105)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC105-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,101,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL105)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK105-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL105)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK105-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU105)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT105-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU105)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT105-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD105)>=0,0,IFERROR(-PPMT($CI$66/12,(CC105-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD105)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC105-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM105)>=0,0,IFERROR(-PPMT($CR$66/12,(CL105-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM105)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL105-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV105)>=0,0,IFERROR(-PPMT($DA$66/12,(CU105-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV105)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU105-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},101,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE105)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD105-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE105)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD105-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[102,9,{"$f":"IF(('Comparison Calculator'!$E$11-B106)>=0,0,IFERROR(-PPMT($G$66/12,(A106-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B106)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A106-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-K106)>=0,0,IFERROR(-PPMT($P$66/12,(J106-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K106)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J106-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-T106)>=0,0,IFERROR(-PPMT($Y$66/12,(S106-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T106)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S106-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC106)>=0,0,IFERROR(-PPMT($AH$66/12,(AB106-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC106)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB106-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL106)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK106-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL106)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK106-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU106)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT106-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU106)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT106-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD106)>=0,0,IFERROR(-PPMT($BI$66/12,(BC106-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD106)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC106-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,102,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL106)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK106-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL106)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK106-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU106)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT106-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU106)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT106-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD106)>=0,0,IFERROR(-PPMT($CI$66/12,(CC106-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD106)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC106-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM106)>=0,0,IFERROR(-PPMT($CR$66/12,(CL106-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM106)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL106-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV106)>=0,0,IFERROR(-PPMT($DA$66/12,(CU106-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV106)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU106-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},102,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE106)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD106-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE106)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD106-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[103,9,{"$f":"IF(('Comparison Calculator'!$E$11-B107)>=0,0,IFERROR(-PPMT($G$66/12,(A107-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B107)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A107-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-K107)>=0,0,IFERROR(-PPMT($P$66/12,(J107-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K107)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J107-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-T107)>=0,0,IFERROR(-PPMT($Y$66/12,(S107-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T107)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S107-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC107)>=0,0,IFERROR(-PPMT($AH$66/12,(AB107-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC107)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB107-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL107)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK107-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL107)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK107-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU107)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT107-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU107)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT107-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD107)>=0,0,IFERROR(-PPMT($BI$66/12,(BC107-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD107)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC107-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,103,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL107)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK107-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL107)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK107-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU107)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT107-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU107)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT107-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD107)>=0,0,IFERROR(-PPMT($CI$66/12,(CC107-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD107)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC107-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM107)>=0,0,IFERROR(-PPMT($CR$66/12,(CL107-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM107)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL107-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV107)>=0,0,IFERROR(-PPMT($DA$66/12,(CU107-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV107)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU107-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},103,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE107)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD107-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE107)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD107-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[104,9,{"$f":"IF(('Comparison Calculator'!$E$11-B108)>=0,0,IFERROR(-PPMT($G$66/12,(A108-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B108)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A108-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-K108)>=0,0,IFERROR(-PPMT($P$66/12,(J108-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K108)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J108-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-T108)>=0,0,IFERROR(-PPMT($Y$66/12,(S108-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T108)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S108-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC108)>=0,0,IFERROR(-PPMT($AH$66/12,(AB108-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC108)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB108-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL108)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK108-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL108)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK108-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU108)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT108-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU108)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT108-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD108)>=0,0,IFERROR(-PPMT($BI$66/12,(BC108-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD108)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC108-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,104,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL108)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK108-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL108)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK108-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU108)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT108-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU108)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT108-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD108)>=0,0,IFERROR(-PPMT($CI$66/12,(CC108-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD108)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC108-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM108)>=0,0,IFERROR(-PPMT($CR$66/12,(CL108-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM108)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL108-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV108)>=0,0,IFERROR(-PPMT($DA$66/12,(CU108-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV108)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU108-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},104,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE108)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD108-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE108)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD108-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[105,9,{"$f":"IF(('Comparison Calculator'!$E$11-B109)>=0,0,IFERROR(-PPMT($G$66/12,(A109-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B109)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A109-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-K109)>=0,0,IFERROR(-PPMT($P$66/12,(J109-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K109)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J109-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-T109)>=0,0,IFERROR(-PPMT($Y$66/12,(S109-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T109)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S109-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC109)>=0,0,IFERROR(-PPMT($AH$66/12,(AB109-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC109)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB109-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL109)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK109-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL109)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK109-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU109)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT109-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU109)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT109-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD109)>=0,0,IFERROR(-PPMT($BI$66/12,(BC109-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD109)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC109-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,105,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL109)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK109-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL109)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK109-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU109)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT109-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU109)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT109-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD109)>=0,0,IFERROR(-PPMT($CI$66/12,(CC109-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD109)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC109-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM109)>=0,0,IFERROR(-PPMT($CR$66/12,(CL109-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM109)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL109-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV109)>=0,0,IFERROR(-PPMT($DA$66/12,(CU109-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV109)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU109-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},105,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE109)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD109-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE109)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD109-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[106,9,{"$f":"IF(('Comparison Calculator'!$E$11-B110)>=0,0,IFERROR(-PPMT($G$66/12,(A110-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B110)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A110-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-K110)>=0,0,IFERROR(-PPMT($P$66/12,(J110-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K110)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J110-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-T110)>=0,0,IFERROR(-PPMT($Y$66/12,(S110-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T110)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S110-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC110)>=0,0,IFERROR(-PPMT($AH$66/12,(AB110-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC110)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB110-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL110)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK110-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL110)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK110-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU110)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT110-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU110)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT110-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD110)>=0,0,IFERROR(-PPMT($BI$66/12,(BC110-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD110)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC110-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,106,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL110)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK110-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL110)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK110-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU110)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT110-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU110)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT110-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD110)>=0,0,IFERROR(-PPMT($CI$66/12,(CC110-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD110)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC110-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM110)>=0,0,IFERROR(-PPMT($CR$66/12,(CL110-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM110)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL110-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV110)>=0,0,IFERROR(-PPMT($DA$66/12,(CU110-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV110)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU110-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},106,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE110)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD110-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE110)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD110-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[107,9,{"$f":"IF(('Comparison Calculator'!$E$11-B111)>=0,0,IFERROR(-PPMT($G$66/12,(A111-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B111)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A111-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-K111)>=0,0,IFERROR(-PPMT($P$66/12,(J111-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K111)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J111-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-T111)>=0,0,IFERROR(-PPMT($Y$66/12,(S111-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T111)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S111-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC111)>=0,0,IFERROR(-PPMT($AH$66/12,(AB111-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC111)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB111-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL111)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK111-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL111)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK111-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU111)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT111-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU111)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT111-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD111)>=0,0,IFERROR(-PPMT($BI$66/12,(BC111-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD111)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC111-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,107,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL111)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK111-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL111)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK111-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU111)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT111-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU111)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT111-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD111)>=0,0,IFERROR(-PPMT($CI$66/12,(CC111-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD111)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC111-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM111)>=0,0,IFERROR(-PPMT($CR$66/12,(CL111-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM111)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL111-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV111)>=0,0,IFERROR(-PPMT($DA$66/12,(CU111-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV111)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU111-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},107,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE111)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD111-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE111)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD111-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[108,9,{"$f":"IF(('Comparison Calculator'!$E$11-B112)>=0,0,IFERROR(-PPMT($G$66/12,(A112-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B112)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A112-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-K112)>=0,0,IFERROR(-PPMT($P$66/12,(J112-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K112)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J112-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-T112)>=0,0,IFERROR(-PPMT($Y$66/12,(S112-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T112)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S112-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-AC112)>=0,0,IFERROR(-PPMT($AH$66/12,(AB112-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC112)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB112-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-AL112)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK112-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL112)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK112-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-AU112)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT112-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU112)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT112-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-BD112)>=0,0,IFERROR(-PPMT($BI$66/12,(BC112-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD112)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC112-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,108,9,{"$f":"IF(('Comparison Calculator'!$E$11-BL112)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK112-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL112)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK112-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-BU112)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT112-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU112)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT112-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-CD112)>=0,0,IFERROR(-PPMT($CI$66/12,(CC112-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD112)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC112-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-CM112)>=0,0,IFERROR(-PPMT($CR$66/12,(CL112-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM112)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL112-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-CV112)>=0,0,IFERROR(-PPMT($DA$66/12,(CU112-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV112)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU112-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},108,9,{"$f":"IF(('Comparison Calculator'!$E$11-DE112)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD112-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE112)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD112-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[109,10,{"$f":"IF(('Comparison Calculator'!$E$11-B113)>=0,0,IFERROR(-PPMT($G$66/12,(A113-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B113)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A113-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-K113)>=0,0,IFERROR(-PPMT($P$66/12,(J113-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K113)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J113-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-T113)>=0,0,IFERROR(-PPMT($Y$66/12,(S113-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T113)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S113-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC113)>=0,0,IFERROR(-PPMT($AH$66/12,(AB113-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC113)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB113-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL113)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK113-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL113)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK113-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU113)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT113-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU113)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT113-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD113)>=0,0,IFERROR(-PPMT($BI$66/12,(BC113-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD113)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC113-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,109,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL113)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK113-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL113)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK113-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU113)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT113-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU113)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT113-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD113)>=0,0,IFERROR(-PPMT($CI$66/12,(CC113-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD113)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC113-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM113)>=0,0,IFERROR(-PPMT($CR$66/12,(CL113-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM113)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL113-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV113)>=0,0,IFERROR(-PPMT($DA$66/12,(CU113-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV113)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU113-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},109,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE113)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD113-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE113)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD113-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[110,10,{"$f":"IF(('Comparison Calculator'!$E$11-B114)>=0,0,IFERROR(-PPMT($G$66/12,(A114-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B114)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A114-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-K114)>=0,0,IFERROR(-PPMT($P$66/12,(J114-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K114)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J114-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-T114)>=0,0,IFERROR(-PPMT($Y$66/12,(S114-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T114)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S114-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC114)>=0,0,IFERROR(-PPMT($AH$66/12,(AB114-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC114)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB114-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL114)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK114-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL114)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK114-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU114)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT114-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU114)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT114-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD114)>=0,0,IFERROR(-PPMT($BI$66/12,(BC114-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD114)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC114-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,110,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL114)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK114-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL114)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK114-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU114)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT114-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU114)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT114-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD114)>=0,0,IFERROR(-PPMT($CI$66/12,(CC114-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD114)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC114-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM114)>=0,0,IFERROR(-PPMT($CR$66/12,(CL114-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM114)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL114-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV114)>=0,0,IFERROR(-PPMT($DA$66/12,(CU114-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV114)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU114-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},110,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE114)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD114-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE114)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD114-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[111,10,{"$f":"IF(('Comparison Calculator'!$E$11-B115)>=0,0,IFERROR(-PPMT($G$66/12,(A115-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B115)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A115-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-K115)>=0,0,IFERROR(-PPMT($P$66/12,(J115-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K115)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J115-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-T115)>=0,0,IFERROR(-PPMT($Y$66/12,(S115-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T115)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S115-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC115)>=0,0,IFERROR(-PPMT($AH$66/12,(AB115-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC115)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB115-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL115)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK115-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL115)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK115-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU115)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT115-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU115)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT115-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD115)>=0,0,IFERROR(-PPMT($BI$66/12,(BC115-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD115)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC115-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,111,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL115)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK115-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL115)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK115-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU115)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT115-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU115)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT115-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD115)>=0,0,IFERROR(-PPMT($CI$66/12,(CC115-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD115)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC115-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM115)>=0,0,IFERROR(-PPMT($CR$66/12,(CL115-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM115)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL115-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV115)>=0,0,IFERROR(-PPMT($DA$66/12,(CU115-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV115)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU115-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},111,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE115)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD115-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE115)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD115-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[112,10,{"$f":"IF(('Comparison Calculator'!$E$11-B116)>=0,0,IFERROR(-PPMT($G$66/12,(A116-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B116)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A116-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-K116)>=0,0,IFERROR(-PPMT($P$66/12,(J116-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K116)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J116-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-T116)>=0,0,IFERROR(-PPMT($Y$66/12,(S116-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T116)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S116-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC116)>=0,0,IFERROR(-PPMT($AH$66/12,(AB116-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC116)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB116-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL116)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK116-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL116)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK116-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU116)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT116-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU116)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT116-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD116)>=0,0,IFERROR(-PPMT($BI$66/12,(BC116-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD116)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC116-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,112,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL116)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK116-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL116)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK116-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU116)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT116-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU116)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT116-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD116)>=0,0,IFERROR(-PPMT($CI$66/12,(CC116-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD116)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC116-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM116)>=0,0,IFERROR(-PPMT($CR$66/12,(CL116-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM116)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL116-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV116)>=0,0,IFERROR(-PPMT($DA$66/12,(CU116-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV116)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU116-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},112,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE116)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD116-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE116)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD116-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[113,10,{"$f":"IF(('Comparison Calculator'!$E$11-B117)>=0,0,IFERROR(-PPMT($G$66/12,(A117-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B117)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A117-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-K117)>=0,0,IFERROR(-PPMT($P$66/12,(J117-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K117)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J117-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-T117)>=0,0,IFERROR(-PPMT($Y$66/12,(S117-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T117)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S117-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC117)>=0,0,IFERROR(-PPMT($AH$66/12,(AB117-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC117)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB117-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL117)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK117-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL117)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK117-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU117)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT117-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU117)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT117-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD117)>=0,0,IFERROR(-PPMT($BI$66/12,(BC117-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD117)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC117-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,113,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL117)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK117-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL117)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK117-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU117)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT117-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU117)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT117-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD117)>=0,0,IFERROR(-PPMT($CI$66/12,(CC117-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD117)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC117-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM117)>=0,0,IFERROR(-PPMT($CR$66/12,(CL117-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM117)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL117-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV117)>=0,0,IFERROR(-PPMT($DA$66/12,(CU117-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV117)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU117-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},113,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE117)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD117-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE117)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD117-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[114,10,{"$f":"IF(('Comparison Calculator'!$E$11-B118)>=0,0,IFERROR(-PPMT($G$66/12,(A118-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B118)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A118-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-K118)>=0,0,IFERROR(-PPMT($P$66/12,(J118-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K118)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J118-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-T118)>=0,0,IFERROR(-PPMT($Y$66/12,(S118-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T118)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S118-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC118)>=0,0,IFERROR(-PPMT($AH$66/12,(AB118-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC118)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB118-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL118)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK118-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL118)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK118-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU118)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT118-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU118)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT118-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD118)>=0,0,IFERROR(-PPMT($BI$66/12,(BC118-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD118)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC118-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,114,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL118)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK118-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL118)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK118-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU118)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT118-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU118)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT118-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD118)>=0,0,IFERROR(-PPMT($CI$66/12,(CC118-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD118)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC118-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM118)>=0,0,IFERROR(-PPMT($CR$66/12,(CL118-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM118)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL118-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV118)>=0,0,IFERROR(-PPMT($DA$66/12,(CU118-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV118)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU118-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},114,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE118)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD118-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE118)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD118-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[115,10,{"$f":"IF(('Comparison Calculator'!$E$11-B119)>=0,0,IFERROR(-PPMT($G$66/12,(A119-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B119)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A119-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-K119)>=0,0,IFERROR(-PPMT($P$66/12,(J119-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K119)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J119-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-T119)>=0,0,IFERROR(-PPMT($Y$66/12,(S119-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T119)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S119-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC119)>=0,0,IFERROR(-PPMT($AH$66/12,(AB119-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC119)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB119-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL119)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK119-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL119)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK119-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU119)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT119-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU119)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT119-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD119)>=0,0,IFERROR(-PPMT($BI$66/12,(BC119-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD119)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC119-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,115,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL119)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK119-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL119)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK119-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU119)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT119-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU119)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT119-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD119)>=0,0,IFERROR(-PPMT($CI$66/12,(CC119-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD119)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC119-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM119)>=0,0,IFERROR(-PPMT($CR$66/12,(CL119-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM119)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL119-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV119)>=0,0,IFERROR(-PPMT($DA$66/12,(CU119-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV119)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU119-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},115,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE119)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD119-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE119)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD119-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[116,10,{"$f":"IF(('Comparison Calculator'!$E$11-B120)>=0,0,IFERROR(-PPMT($G$66/12,(A120-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B120)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A120-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-K120)>=0,0,IFERROR(-PPMT($P$66/12,(J120-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K120)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J120-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-T120)>=0,0,IFERROR(-PPMT($Y$66/12,(S120-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T120)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S120-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC120)>=0,0,IFERROR(-PPMT($AH$66/12,(AB120-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC120)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB120-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL120)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK120-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL120)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK120-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU120)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT120-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU120)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT120-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD120)>=0,0,IFERROR(-PPMT($BI$66/12,(BC120-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD120)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC120-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,116,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL120)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK120-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL120)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK120-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU120)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT120-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU120)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT120-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD120)>=0,0,IFERROR(-PPMT($CI$66/12,(CC120-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD120)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC120-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM120)>=0,0,IFERROR(-PPMT($CR$66/12,(CL120-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM120)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL120-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV120)>=0,0,IFERROR(-PPMT($DA$66/12,(CU120-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV120)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU120-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},116,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE120)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD120-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE120)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD120-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[117,10,{"$f":"IF(('Comparison Calculator'!$E$11-B121)>=0,0,IFERROR(-PPMT($G$66/12,(A121-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B121)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A121-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-K121)>=0,0,IFERROR(-PPMT($P$66/12,(J121-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K121)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J121-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-T121)>=0,0,IFERROR(-PPMT($Y$66/12,(S121-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T121)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S121-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC121)>=0,0,IFERROR(-PPMT($AH$66/12,(AB121-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC121)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB121-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL121)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK121-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL121)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK121-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU121)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT121-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU121)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT121-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD121)>=0,0,IFERROR(-PPMT($BI$66/12,(BC121-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD121)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC121-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,117,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL121)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK121-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL121)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK121-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU121)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT121-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU121)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT121-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD121)>=0,0,IFERROR(-PPMT($CI$66/12,(CC121-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD121)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC121-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM121)>=0,0,IFERROR(-PPMT($CR$66/12,(CL121-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM121)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL121-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV121)>=0,0,IFERROR(-PPMT($DA$66/12,(CU121-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV121)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU121-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},117,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE121)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD121-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE121)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD121-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[118,10,{"$f":"IF(('Comparison Calculator'!$E$11-B122)>=0,0,IFERROR(-PPMT($G$66/12,(A122-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B122)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A122-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-K122)>=0,0,IFERROR(-PPMT($P$66/12,(J122-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K122)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J122-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-T122)>=0,0,IFERROR(-PPMT($Y$66/12,(S122-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T122)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S122-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC122)>=0,0,IFERROR(-PPMT($AH$66/12,(AB122-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC122)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB122-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL122)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK122-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL122)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK122-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU122)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT122-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU122)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT122-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD122)>=0,0,IFERROR(-PPMT($BI$66/12,(BC122-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD122)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC122-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,118,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL122)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK122-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL122)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK122-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU122)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT122-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU122)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT122-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD122)>=0,0,IFERROR(-PPMT($CI$66/12,(CC122-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD122)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC122-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM122)>=0,0,IFERROR(-PPMT($CR$66/12,(CL122-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM122)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL122-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV122)>=0,0,IFERROR(-PPMT($DA$66/12,(CU122-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV122)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU122-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},118,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE122)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD122-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE122)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD122-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[119,10,{"$f":"IF(('Comparison Calculator'!$E$11-B123)>=0,0,IFERROR(-PPMT($G$66/12,(A123-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B123)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A123-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-K123)>=0,0,IFERROR(-PPMT($P$66/12,(J123-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K123)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J123-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-T123)>=0,0,IFERROR(-PPMT($Y$66/12,(S123-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T123)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S123-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC123)>=0,0,IFERROR(-PPMT($AH$66/12,(AB123-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC123)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB123-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL123)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK123-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL123)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK123-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU123)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT123-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU123)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT123-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD123)>=0,0,IFERROR(-PPMT($BI$66/12,(BC123-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD123)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC123-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,119,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL123)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK123-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL123)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK123-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU123)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT123-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU123)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT123-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD123)>=0,0,IFERROR(-PPMT($CI$66/12,(CC123-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD123)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC123-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM123)>=0,0,IFERROR(-PPMT($CR$66/12,(CL123-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM123)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL123-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV123)>=0,0,IFERROR(-PPMT($DA$66/12,(CU123-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV123)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU123-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},119,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE123)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD123-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE123)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD123-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[120,10,{"$f":"IF(('Comparison Calculator'!$E$11-B124)>=0,0,IFERROR(-PPMT($G$66/12,(A124-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B124)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A124-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-K124)>=0,0,IFERROR(-PPMT($P$66/12,(J124-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K124)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J124-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-T124)>=0,0,IFERROR(-PPMT($Y$66/12,(S124-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T124)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S124-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-AC124)>=0,0,IFERROR(-PPMT($AH$66/12,(AB124-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC124)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB124-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-AL124)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK124-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL124)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK124-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-AU124)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT124-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU124)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT124-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-BD124)>=0,0,IFERROR(-PPMT($BI$66/12,(BC124-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD124)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC124-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,120,10,{"$f":"IF(('Comparison Calculator'!$E$11-BL124)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK124-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL124)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK124-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-BU124)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT124-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU124)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT124-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-CD124)>=0,0,IFERROR(-PPMT($CI$66/12,(CC124-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD124)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC124-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-CM124)>=0,0,IFERROR(-PPMT($CR$66/12,(CL124-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM124)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL124-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-CV124)>=0,0,IFERROR(-PPMT($DA$66/12,(CU124-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV124)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU124-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},120,10,{"$f":"IF(('Comparison Calculator'!$E$11-DE124)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD124-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE124)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD124-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[121,11,{"$f":"IF(('Comparison Calculator'!$E$11-B125)>=0,0,IFERROR(-PPMT($G$66/12,(A125-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B125)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A125-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-K125)>=0,0,IFERROR(-PPMT($P$66/12,(J125-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K125)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J125-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-T125)>=0,0,IFERROR(-PPMT($Y$66/12,(S125-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T125)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S125-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC125)>=0,0,IFERROR(-PPMT($AH$66/12,(AB125-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC125)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB125-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL125)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK125-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL125)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK125-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU125)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT125-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU125)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT125-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD125)>=0,0,IFERROR(-PPMT($BI$66/12,(BC125-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD125)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC125-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,121,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL125)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK125-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL125)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK125-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU125)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT125-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU125)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT125-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD125)>=0,0,IFERROR(-PPMT($CI$66/12,(CC125-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD125)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC125-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM125)>=0,0,IFERROR(-PPMT($CR$66/12,(CL125-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM125)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL125-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV125)>=0,0,IFERROR(-PPMT($DA$66/12,(CU125-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV125)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU125-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},121,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE125)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD125-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE125)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD125-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[122,11,{"$f":"IF(('Comparison Calculator'!$E$11-B126)>=0,0,IFERROR(-PPMT($G$66/12,(A126-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B126)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A126-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-K126)>=0,0,IFERROR(-PPMT($P$66/12,(J126-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K126)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J126-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-T126)>=0,0,IFERROR(-PPMT($Y$66/12,(S126-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T126)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S126-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC126)>=0,0,IFERROR(-PPMT($AH$66/12,(AB126-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC126)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB126-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL126)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK126-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL126)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK126-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU126)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT126-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU126)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT126-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD126)>=0,0,IFERROR(-PPMT($BI$66/12,(BC126-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD126)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC126-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,122,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL126)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK126-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL126)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK126-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU126)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT126-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU126)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT126-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD126)>=0,0,IFERROR(-PPMT($CI$66/12,(CC126-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD126)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC126-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM126)>=0,0,IFERROR(-PPMT($CR$66/12,(CL126-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM126)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL126-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV126)>=0,0,IFERROR(-PPMT($DA$66/12,(CU126-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV126)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU126-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},122,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE126)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD126-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE126)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD126-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[123,11,{"$f":"IF(('Comparison Calculator'!$E$11-B127)>=0,0,IFERROR(-PPMT($G$66/12,(A127-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B127)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A127-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-K127)>=0,0,IFERROR(-PPMT($P$66/12,(J127-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K127)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J127-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-T127)>=0,0,IFERROR(-PPMT($Y$66/12,(S127-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T127)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S127-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC127)>=0,0,IFERROR(-PPMT($AH$66/12,(AB127-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC127)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB127-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL127)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK127-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL127)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK127-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU127)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT127-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU127)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT127-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD127)>=0,0,IFERROR(-PPMT($BI$66/12,(BC127-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD127)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC127-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,123,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL127)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK127-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL127)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK127-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU127)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT127-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU127)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT127-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD127)>=0,0,IFERROR(-PPMT($CI$66/12,(CC127-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD127)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC127-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM127)>=0,0,IFERROR(-PPMT($CR$66/12,(CL127-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM127)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL127-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV127)>=0,0,IFERROR(-PPMT($DA$66/12,(CU127-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV127)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU127-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},123,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE127)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD127-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE127)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD127-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[124,11,{"$f":"IF(('Comparison Calculator'!$E$11-B128)>=0,0,IFERROR(-PPMT($G$66/12,(A128-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B128)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A128-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-K128)>=0,0,IFERROR(-PPMT($P$66/12,(J128-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K128)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J128-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-T128)>=0,0,IFERROR(-PPMT($Y$66/12,(S128-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T128)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S128-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC128)>=0,0,IFERROR(-PPMT($AH$66/12,(AB128-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC128)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB128-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL128)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK128-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL128)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK128-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU128)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT128-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU128)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT128-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD128)>=0,0,IFERROR(-PPMT($BI$66/12,(BC128-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD128)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC128-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,124,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL128)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK128-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL128)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK128-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU128)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT128-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU128)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT128-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD128)>=0,0,IFERROR(-PPMT($CI$66/12,(CC128-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD128)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC128-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM128)>=0,0,IFERROR(-PPMT($CR$66/12,(CL128-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM128)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL128-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV128)>=0,0,IFERROR(-PPMT($DA$66/12,(CU128-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV128)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU128-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},124,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE128)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD128-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE128)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD128-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[125,11,{"$f":"IF(('Comparison Calculator'!$E$11-B129)>=0,0,IFERROR(-PPMT($G$66/12,(A129-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B129)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A129-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-K129)>=0,0,IFERROR(-PPMT($P$66/12,(J129-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K129)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J129-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-T129)>=0,0,IFERROR(-PPMT($Y$66/12,(S129-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T129)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S129-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC129)>=0,0,IFERROR(-PPMT($AH$66/12,(AB129-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC129)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB129-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL129)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK129-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL129)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK129-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU129)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT129-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU129)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT129-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD129)>=0,0,IFERROR(-PPMT($BI$66/12,(BC129-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD129)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC129-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,125,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL129)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK129-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL129)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK129-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU129)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT129-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU129)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT129-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD129)>=0,0,IFERROR(-PPMT($CI$66/12,(CC129-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD129)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC129-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM129)>=0,0,IFERROR(-PPMT($CR$66/12,(CL129-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM129)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL129-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV129)>=0,0,IFERROR(-PPMT($DA$66/12,(CU129-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV129)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU129-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},125,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE129)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD129-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE129)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD129-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[126,11,{"$f":"IF(('Comparison Calculator'!$E$11-B130)>=0,0,IFERROR(-PPMT($G$66/12,(A130-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B130)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A130-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-K130)>=0,0,IFERROR(-PPMT($P$66/12,(J130-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K130)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J130-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-T130)>=0,0,IFERROR(-PPMT($Y$66/12,(S130-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T130)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S130-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC130)>=0,0,IFERROR(-PPMT($AH$66/12,(AB130-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC130)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB130-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL130)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK130-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL130)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK130-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU130)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT130-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU130)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT130-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD130)>=0,0,IFERROR(-PPMT($BI$66/12,(BC130-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD130)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC130-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,126,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL130)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK130-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL130)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK130-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU130)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT130-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU130)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT130-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD130)>=0,0,IFERROR(-PPMT($CI$66/12,(CC130-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD130)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC130-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM130)>=0,0,IFERROR(-PPMT($CR$66/12,(CL130-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM130)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL130-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV130)>=0,0,IFERROR(-PPMT($DA$66/12,(CU130-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV130)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU130-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},126,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE130)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD130-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE130)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD130-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[127,11,{"$f":"IF(('Comparison Calculator'!$E$11-B131)>=0,0,IFERROR(-PPMT($G$66/12,(A131-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B131)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A131-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-K131)>=0,0,IFERROR(-PPMT($P$66/12,(J131-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K131)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J131-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-T131)>=0,0,IFERROR(-PPMT($Y$66/12,(S131-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T131)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S131-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC131)>=0,0,IFERROR(-PPMT($AH$66/12,(AB131-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC131)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB131-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL131)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK131-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL131)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK131-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU131)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT131-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU131)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT131-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD131)>=0,0,IFERROR(-PPMT($BI$66/12,(BC131-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD131)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC131-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,127,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL131)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK131-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL131)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK131-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU131)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT131-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU131)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT131-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD131)>=0,0,IFERROR(-PPMT($CI$66/12,(CC131-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD131)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC131-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM131)>=0,0,IFERROR(-PPMT($CR$66/12,(CL131-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM131)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL131-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV131)>=0,0,IFERROR(-PPMT($DA$66/12,(CU131-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV131)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU131-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},127,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE131)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD131-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE131)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD131-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[128,11,{"$f":"IF(('Comparison Calculator'!$E$11-B132)>=0,0,IFERROR(-PPMT($G$66/12,(A132-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B132)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A132-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-K132)>=0,0,IFERROR(-PPMT($P$66/12,(J132-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K132)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J132-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-T132)>=0,0,IFERROR(-PPMT($Y$66/12,(S132-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T132)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S132-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC132)>=0,0,IFERROR(-PPMT($AH$66/12,(AB132-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC132)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB132-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL132)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK132-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL132)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK132-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU132)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT132-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU132)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT132-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD132)>=0,0,IFERROR(-PPMT($BI$66/12,(BC132-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD132)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC132-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,128,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL132)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK132-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL132)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK132-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU132)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT132-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU132)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT132-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD132)>=0,0,IFERROR(-PPMT($CI$66/12,(CC132-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD132)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC132-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM132)>=0,0,IFERROR(-PPMT($CR$66/12,(CL132-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM132)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL132-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV132)>=0,0,IFERROR(-PPMT($DA$66/12,(CU132-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV132)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU132-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},128,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE132)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD132-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE132)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD132-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[129,11,{"$f":"IF(('Comparison Calculator'!$E$11-B133)>=0,0,IFERROR(-PPMT($G$66/12,(A133-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B133)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A133-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-K133)>=0,0,IFERROR(-PPMT($P$66/12,(J133-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K133)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J133-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-T133)>=0,0,IFERROR(-PPMT($Y$66/12,(S133-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T133)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S133-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC133)>=0,0,IFERROR(-PPMT($AH$66/12,(AB133-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC133)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB133-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL133)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK133-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL133)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK133-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU133)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT133-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU133)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT133-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD133)>=0,0,IFERROR(-PPMT($BI$66/12,(BC133-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD133)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC133-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,129,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL133)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK133-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL133)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK133-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU133)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT133-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU133)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT133-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD133)>=0,0,IFERROR(-PPMT($CI$66/12,(CC133-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD133)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC133-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM133)>=0,0,IFERROR(-PPMT($CR$66/12,(CL133-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM133)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL133-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV133)>=0,0,IFERROR(-PPMT($DA$66/12,(CU133-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV133)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU133-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},129,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE133)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD133-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE133)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD133-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[130,11,{"$f":"IF(('Comparison Calculator'!$E$11-B134)>=0,0,IFERROR(-PPMT($G$66/12,(A134-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B134)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A134-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"C134+D134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-K134)>=0,0,IFERROR(-PPMT($P$66/12,(J134-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K134)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J134-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"L134+M134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-T134)>=0,0,IFERROR(-PPMT($Y$66/12,(S134-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T134)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S134-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"U134+V134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC134)>=0,0,IFERROR(-PPMT($AH$66/12,(AB134-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC134)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB134-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AD134+AE134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL134)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK134-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL134)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK134-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM134+AN134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU134)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT134-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU134)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT134-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV134+AW134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD134)>=0,0,IFERROR(-PPMT($BI$66/12,(BC134-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD134)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC134-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE134+BF134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},null,null,130,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL134)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK134-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL134)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK134-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM134+BN134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU134)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT134-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU134)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT134-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV134+BW134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD134)>=0,0,IFERROR(-PPMT($CI$66/12,(CC134-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD134)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC134-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE134+CF134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM134)>=0,0,IFERROR(-PPMT($CR$66/12,(CL134-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM134)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL134-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN134+CO134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV134)>=0,0,IFERROR(-PPMT($DA$66/12,(CU134-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV134)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU134-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW134+CX134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},130,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE134)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD134-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE134)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD134-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF134+DG134","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"}]
[131,11,{"$f":"IF(('Comparison Calculator'!$E$11-B135)>=0,0,IFERROR(-PPMT($G$66/12,(A135-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B135)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A135-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"F134-C135","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-K135)>=0,0,IFERROR(-PPMT($P$66/12,(J135-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K135)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J135-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-T135)>=0,0,IFERROR(-PPMT($Y$66/12,(S135-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T135)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S135-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC135)>=0,0,IFERROR(-PPMT($AH$66/12,(AB135-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC135)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB135-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL135)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK135-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL135)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK135-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU135)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT135-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU135)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT135-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD135)>=0,0,IFERROR(-PPMT($BI$66/12,(BC135-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD135)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC135-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,131,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL135)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK135-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL135)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK135-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU135)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT135-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU135)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT135-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD135)>=0,0,IFERROR(-PPMT($CI$66/12,(CC135-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD135)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC135-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM135)>=0,0,IFERROR(-PPMT($CR$66/12,(CL135-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM135)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL135-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV135)>=0,0,IFERROR(-PPMT($DA$66/12,(CU135-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV135)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU135-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},131,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE135)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD135-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE135)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD135-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[132,11,{"$f":"IF(('Comparison Calculator'!$E$11-B136)>=0,0,IFERROR(-PPMT($G$66/12,(A136-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B136)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A136-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-K136)>=0,0,IFERROR(-PPMT($P$66/12,(J136-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K136)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J136-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-T136)>=0,0,IFERROR(-PPMT($Y$66/12,(S136-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T136)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S136-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-AC136)>=0,0,IFERROR(-PPMT($AH$66/12,(AB136-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC136)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB136-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-AL136)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK136-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL136)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK136-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-AU136)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT136-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU136)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT136-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-BD136)>=0,0,IFERROR(-PPMT($BI$66/12,(BC136-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD136)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC136-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,132,11,{"$f":"IF(('Comparison Calculator'!$E$11-BL136)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK136-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL136)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK136-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-BU136)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT136-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU136)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT136-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-CD136)>=0,0,IFERROR(-PPMT($CI$66/12,(CC136-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD136)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC136-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-CM136)>=0,0,IFERROR(-PPMT($CR$66/12,(CL136-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM136)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL136-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-CV136)>=0,0,IFERROR(-PPMT($DA$66/12,(CU136-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV136)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU136-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},132,11,{"$f":"IF(('Comparison Calculator'!$E$11-DE136)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD136-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE136)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD136-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[133,12,{"$f":"IF(('Comparison Calculator'!$E$11-B137)>=0,0,IFERROR(-PPMT($G$66/12,(A137-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B137)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A137-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-K137)>=0,0,IFERROR(-PPMT($P$66/12,(J137-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K137)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J137-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-T137)>=0,0,IFERROR(-PPMT($Y$66/12,(S137-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T137)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S137-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC137)>=0,0,IFERROR(-PPMT($AH$66/12,(AB137-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC137)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB137-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL137)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK137-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL137)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK137-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU137)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT137-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU137)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT137-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD137)>=0,0,IFERROR(-PPMT($BI$66/12,(BC137-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD137)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC137-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,133,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL137)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK137-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL137)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK137-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU137)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT137-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU137)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT137-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD137)>=0,0,IFERROR(-PPMT($CI$66/12,(CC137-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD137)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC137-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM137)>=0,0,IFERROR(-PPMT($CR$66/12,(CL137-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM137)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL137-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV137)>=0,0,IFERROR(-PPMT($DA$66/12,(CU137-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV137)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU137-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},133,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE137)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD137-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE137)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD137-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[134,12,{"$f":"IF(('Comparison Calculator'!$E$11-B138)>=0,0,IFERROR(-PPMT($G$66/12,(A138-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B138)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A138-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-K138)>=0,0,IFERROR(-PPMT($P$66/12,(J138-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K138)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J138-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-T138)>=0,0,IFERROR(-PPMT($Y$66/12,(S138-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T138)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S138-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC138)>=0,0,IFERROR(-PPMT($AH$66/12,(AB138-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC138)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB138-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL138)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK138-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL138)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK138-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU138)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT138-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU138)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT138-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD138)>=0,0,IFERROR(-PPMT($BI$66/12,(BC138-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD138)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC138-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,134,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL138)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK138-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL138)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK138-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU138)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT138-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU138)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT138-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD138)>=0,0,IFERROR(-PPMT($CI$66/12,(CC138-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD138)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC138-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM138)>=0,0,IFERROR(-PPMT($CR$66/12,(CL138-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM138)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL138-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV138)>=0,0,IFERROR(-PPMT($DA$66/12,(CU138-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV138)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU138-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},134,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE138)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD138-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE138)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD138-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[135,12,{"$f":"IF(('Comparison Calculator'!$E$11-B139)>=0,0,IFERROR(-PPMT($G$66/12,(A139-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B139)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A139-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-K139)>=0,0,IFERROR(-PPMT($P$66/12,(J139-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K139)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J139-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-T139)>=0,0,IFERROR(-PPMT($Y$66/12,(S139-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T139)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S139-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC139)>=0,0,IFERROR(-PPMT($AH$66/12,(AB139-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC139)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB139-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL139)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK139-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL139)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK139-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU139)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT139-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU139)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT139-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD139)>=0,0,IFERROR(-PPMT($BI$66/12,(BC139-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD139)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC139-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,135,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL139)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK139-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL139)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK139-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU139)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT139-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU139)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT139-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD139)>=0,0,IFERROR(-PPMT($CI$66/12,(CC139-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD139)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC139-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM139)>=0,0,IFERROR(-PPMT($CR$66/12,(CL139-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM139)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL139-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV139)>=0,0,IFERROR(-PPMT($DA$66/12,(CU139-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV139)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU139-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},135,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE139)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD139-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE139)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD139-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[136,12,{"$f":"IF(('Comparison Calculator'!$E$11-B140)>=0,0,IFERROR(-PPMT($G$66/12,(A140-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B140)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A140-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-K140)>=0,0,IFERROR(-PPMT($P$66/12,(J140-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K140)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J140-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-T140)>=0,0,IFERROR(-PPMT($Y$66/12,(S140-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T140)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S140-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC140)>=0,0,IFERROR(-PPMT($AH$66/12,(AB140-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC140)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB140-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL140)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK140-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL140)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK140-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU140)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT140-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU140)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT140-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD140)>=0,0,IFERROR(-PPMT($BI$66/12,(BC140-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD140)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC140-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,136,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL140)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK140-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL140)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK140-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU140)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT140-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU140)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT140-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD140)>=0,0,IFERROR(-PPMT($CI$66/12,(CC140-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD140)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC140-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM140)>=0,0,IFERROR(-PPMT($CR$66/12,(CL140-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM140)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL140-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV140)>=0,0,IFERROR(-PPMT($DA$66/12,(CU140-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV140)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU140-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},136,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE140)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD140-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE140)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD140-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[137,12,{"$f":"IF(('Comparison Calculator'!$E$11-B141)>=0,0,IFERROR(-PPMT($G$66/12,(A141-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B141)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A141-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-K141)>=0,0,IFERROR(-PPMT($P$66/12,(J141-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K141)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J141-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-T141)>=0,0,IFERROR(-PPMT($Y$66/12,(S141-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T141)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S141-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC141)>=0,0,IFERROR(-PPMT($AH$66/12,(AB141-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC141)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB141-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL141)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK141-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL141)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK141-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU141)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT141-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU141)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT141-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD141)>=0,0,IFERROR(-PPMT($BI$66/12,(BC141-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD141)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC141-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,137,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL141)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK141-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL141)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK141-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU141)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT141-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU141)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT141-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD141)>=0,0,IFERROR(-PPMT($CI$66/12,(CC141-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD141)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC141-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM141)>=0,0,IFERROR(-PPMT($CR$66/12,(CL141-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM141)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL141-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV141)>=0,0,IFERROR(-PPMT($DA$66/12,(CU141-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV141)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU141-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},137,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE141)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD141-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE141)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD141-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[138,12,{"$f":"IF(('Comparison Calculator'!$E$11-B142)>=0,0,IFERROR(-PPMT($G$66/12,(A142-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B142)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A142-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-K142)>=0,0,IFERROR(-PPMT($P$66/12,(J142-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K142)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J142-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-T142)>=0,0,IFERROR(-PPMT($Y$66/12,(S142-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T142)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S142-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC142)>=0,0,IFERROR(-PPMT($AH$66/12,(AB142-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC142)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB142-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL142)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK142-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL142)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK142-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU142)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT142-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU142)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT142-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD142)>=0,0,IFERROR(-PPMT($BI$66/12,(BC142-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD142)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC142-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,138,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL142)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK142-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL142)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK142-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU142)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT142-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU142)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT142-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD142)>=0,0,IFERROR(-PPMT($CI$66/12,(CC142-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD142)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC142-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM142)>=0,0,IFERROR(-PPMT($CR$66/12,(CL142-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM142)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL142-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV142)>=0,0,IFERROR(-PPMT($DA$66/12,(CU142-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV142)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU142-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},138,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE142)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD142-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE142)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD142-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[139,12,{"$f":"IF(('Comparison Calculator'!$E$11-B143)>=0,0,IFERROR(-PPMT($G$66/12,(A143-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B143)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A143-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-K143)>=0,0,IFERROR(-PPMT($P$66/12,(J143-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K143)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J143-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-T143)>=0,0,IFERROR(-PPMT($Y$66/12,(S143-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T143)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S143-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC143)>=0,0,IFERROR(-PPMT($AH$66/12,(AB143-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC143)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB143-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL143)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK143-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL143)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK143-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU143)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT143-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU143)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT143-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD143)>=0,0,IFERROR(-PPMT($BI$66/12,(BC143-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD143)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC143-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,139,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL143)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK143-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL143)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK143-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU143)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT143-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU143)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT143-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD143)>=0,0,IFERROR(-PPMT($CI$66/12,(CC143-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD143)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC143-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM143)>=0,0,IFERROR(-PPMT($CR$66/12,(CL143-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM143)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL143-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV143)>=0,0,IFERROR(-PPMT($DA$66/12,(CU143-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV143)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU143-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},139,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE143)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD143-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE143)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD143-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[140,12,{"$f":"IF(('Comparison Calculator'!$E$11-B144)>=0,0,IFERROR(-PPMT($G$66/12,(A144-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B144)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A144-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-K144)>=0,0,IFERROR(-PPMT($P$66/12,(J144-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K144)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J144-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-T144)>=0,0,IFERROR(-PPMT($Y$66/12,(S144-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T144)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S144-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC144)>=0,0,IFERROR(-PPMT($AH$66/12,(AB144-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC144)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB144-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL144)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK144-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL144)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK144-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU144)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT144-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU144)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT144-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD144)>=0,0,IFERROR(-PPMT($BI$66/12,(BC144-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD144)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC144-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,140,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL144)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK144-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL144)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK144-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU144)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT144-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU144)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT144-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD144)>=0,0,IFERROR(-PPMT($CI$66/12,(CC144-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD144)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC144-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM144)>=0,0,IFERROR(-PPMT($CR$66/12,(CL144-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM144)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL144-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV144)>=0,0,IFERROR(-PPMT($DA$66/12,(CU144-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV144)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU144-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},140,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE144)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD144-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE144)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD144-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[141,12,{"$f":"IF(('Comparison Calculator'!$E$11-B145)>=0,0,IFERROR(-PPMT($G$66/12,(A145-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B145)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A145-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-K145)>=0,0,IFERROR(-PPMT($P$66/12,(J145-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K145)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J145-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-T145)>=0,0,IFERROR(-PPMT($Y$66/12,(S145-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T145)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S145-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC145)>=0,0,IFERROR(-PPMT($AH$66/12,(AB145-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC145)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB145-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL145)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK145-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL145)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK145-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU145)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT145-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU145)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT145-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD145)>=0,0,IFERROR(-PPMT($BI$66/12,(BC145-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD145)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC145-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,141,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL145)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK145-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL145)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK145-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU145)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT145-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU145)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT145-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD145)>=0,0,IFERROR(-PPMT($CI$66/12,(CC145-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD145)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC145-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM145)>=0,0,IFERROR(-PPMT($CR$66/12,(CL145-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM145)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL145-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV145)>=0,0,IFERROR(-PPMT($DA$66/12,(CU145-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV145)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU145-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},141,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE145)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD145-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE145)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD145-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[142,12,{"$f":"IF(('Comparison Calculator'!$E$11-B146)>=0,0,IFERROR(-PPMT($G$66/12,(A146-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B146)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A146-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-K146)>=0,0,IFERROR(-PPMT($P$66/12,(J146-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K146)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J146-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-T146)>=0,0,IFERROR(-PPMT($Y$66/12,(S146-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T146)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S146-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC146)>=0,0,IFERROR(-PPMT($AH$66/12,(AB146-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC146)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB146-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL146)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK146-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL146)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK146-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU146)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT146-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU146)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT146-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD146)>=0,0,IFERROR(-PPMT($BI$66/12,(BC146-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD146)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC146-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,142,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL146)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK146-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL146)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK146-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU146)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT146-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU146)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT146-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD146)>=0,0,IFERROR(-PPMT($CI$66/12,(CC146-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD146)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC146-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM146)>=0,0,IFERROR(-PPMT($CR$66/12,(CL146-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM146)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL146-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV146)>=0,0,IFERROR(-PPMT($DA$66/12,(CU146-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV146)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU146-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},142,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE146)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD146-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE146)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD146-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[143,12,{"$f":"IF(('Comparison Calculator'!$E$11-B147)>=0,0,IFERROR(-PPMT($G$66/12,(A147-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B147)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A147-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-K147)>=0,0,IFERROR(-PPMT($P$66/12,(J147-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K147)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J147-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-T147)>=0,0,IFERROR(-PPMT($Y$66/12,(S147-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T147)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S147-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC147)>=0,0,IFERROR(-PPMT($AH$66/12,(AB147-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC147)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB147-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL147)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK147-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL147)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK147-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU147)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT147-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU147)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT147-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD147)>=0,0,IFERROR(-PPMT($BI$66/12,(BC147-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD147)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC147-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,143,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL147)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK147-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL147)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK147-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU147)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT147-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU147)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT147-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD147)>=0,0,IFERROR(-PPMT($CI$66/12,(CC147-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD147)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC147-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM147)>=0,0,IFERROR(-PPMT($CR$66/12,(CL147-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM147)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL147-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV147)>=0,0,IFERROR(-PPMT($DA$66/12,(CU147-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV147)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU147-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},143,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE147)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD147-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE147)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD147-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[144,12,{"$f":"IF(('Comparison Calculator'!$E$11-B148)>=0,0,IFERROR(-PPMT($G$66/12,(A148-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B148)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A148-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-K148)>=0,0,IFERROR(-PPMT($P$66/12,(J148-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K148)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J148-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-T148)>=0,0,IFERROR(-PPMT($Y$66/12,(S148-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T148)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S148-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-AC148)>=0,0,IFERROR(-PPMT($AH$66/12,(AB148-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC148)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB148-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-AL148)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK148-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL148)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK148-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-AU148)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT148-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU148)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT148-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-BD148)>=0,0,IFERROR(-PPMT($BI$66/12,(BC148-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD148)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC148-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,144,12,{"$f":"IF(('Comparison Calculator'!$E$11-BL148)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK148-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL148)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK148-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-BU148)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT148-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU148)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT148-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-CD148)>=0,0,IFERROR(-PPMT($CI$66/12,(CC148-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD148)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC148-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-CM148)>=0,0,IFERROR(-PPMT($CR$66/12,(CL148-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM148)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL148-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-CV148)>=0,0,IFERROR(-PPMT($DA$66/12,(CU148-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV148)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU148-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},144,12,{"$f":"IF(('Comparison Calculator'!$E$11-DE148)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD148-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE148)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD148-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[145,13,{"$f":"IF(('Comparison Calculator'!$E$11-B149)>=0,0,IFERROR(-PPMT($G$66/12,(A149-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B149)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A149-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-K149)>=0,0,IFERROR(-PPMT($P$66/12,(J149-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K149)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J149-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-T149)>=0,0,IFERROR(-PPMT($Y$66/12,(S149-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T149)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S149-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC149)>=0,0,IFERROR(-PPMT($AH$66/12,(AB149-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC149)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB149-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL149)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK149-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL149)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK149-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU149)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT149-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU149)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT149-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD149)>=0,0,IFERROR(-PPMT($BI$66/12,(BC149-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD149)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC149-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,145,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL149)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK149-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL149)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK149-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU149)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT149-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU149)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT149-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD149)>=0,0,IFERROR(-PPMT($CI$66/12,(CC149-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD149)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC149-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM149)>=0,0,IFERROR(-PPMT($CR$66/12,(CL149-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM149)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL149-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV149)>=0,0,IFERROR(-PPMT($DA$66/12,(CU149-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV149)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU149-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},145,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE149)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD149-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE149)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD149-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[146,13,{"$f":"IF(('Comparison Calculator'!$E$11-B150)>=0,0,IFERROR(-PPMT($G$66/12,(A150-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B150)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A150-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-K150)>=0,0,IFERROR(-PPMT($P$66/12,(J150-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K150)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J150-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-T150)>=0,0,IFERROR(-PPMT($Y$66/12,(S150-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T150)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S150-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC150)>=0,0,IFERROR(-PPMT($AH$66/12,(AB150-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC150)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB150-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL150)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK150-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL150)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK150-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU150)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT150-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU150)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT150-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD150)>=0,0,IFERROR(-PPMT($BI$66/12,(BC150-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD150)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC150-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,146,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL150)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK150-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL150)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK150-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU150)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT150-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU150)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT150-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD150)>=0,0,IFERROR(-PPMT($CI$66/12,(CC150-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD150)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC150-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM150)>=0,0,IFERROR(-PPMT($CR$66/12,(CL150-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM150)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL150-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV150)>=0,0,IFERROR(-PPMT($DA$66/12,(CU150-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV150)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU150-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},146,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE150)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD150-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE150)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD150-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[147,13,{"$f":"IF(('Comparison Calculator'!$E$11-B151)>=0,0,IFERROR(-PPMT($G$66/12,(A151-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B151)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A151-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-K151)>=0,0,IFERROR(-PPMT($P$66/12,(J151-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K151)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J151-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-T151)>=0,0,IFERROR(-PPMT($Y$66/12,(S151-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T151)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S151-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC151)>=0,0,IFERROR(-PPMT($AH$66/12,(AB151-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC151)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB151-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL151)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK151-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL151)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK151-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU151)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT151-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU151)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT151-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD151)>=0,0,IFERROR(-PPMT($BI$66/12,(BC151-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD151)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC151-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,147,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL151)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK151-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL151)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK151-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU151)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT151-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU151)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT151-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD151)>=0,0,IFERROR(-PPMT($CI$66/12,(CC151-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD151)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC151-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM151)>=0,0,IFERROR(-PPMT($CR$66/12,(CL151-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM151)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL151-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV151)>=0,0,IFERROR(-PPMT($DA$66/12,(CU151-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV151)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU151-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},147,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE151)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD151-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE151)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD151-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[148,13,{"$f":"IF(('Comparison Calculator'!$E$11-B152)>=0,0,IFERROR(-PPMT($G$66/12,(A152-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B152)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A152-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-K152)>=0,0,IFERROR(-PPMT($P$66/12,(J152-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K152)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J152-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-T152)>=0,0,IFERROR(-PPMT($Y$66/12,(S152-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T152)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S152-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC152)>=0,0,IFERROR(-PPMT($AH$66/12,(AB152-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC152)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB152-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL152)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK152-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL152)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK152-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU152)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT152-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU152)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT152-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD152)>=0,0,IFERROR(-PPMT($BI$66/12,(BC152-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD152)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC152-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,148,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL152)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK152-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL152)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK152-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU152)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT152-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU152)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT152-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD152)>=0,0,IFERROR(-PPMT($CI$66/12,(CC152-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD152)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC152-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM152)>=0,0,IFERROR(-PPMT($CR$66/12,(CL152-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM152)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL152-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV152)>=0,0,IFERROR(-PPMT($DA$66/12,(CU152-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV152)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU152-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},148,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE152)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD152-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE152)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD152-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[149,13,{"$f":"IF(('Comparison Calculator'!$E$11-B153)>=0,0,IFERROR(-PPMT($G$66/12,(A153-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B153)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A153-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-K153)>=0,0,IFERROR(-PPMT($P$66/12,(J153-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K153)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J153-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"O152-L153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-T153)>=0,0,IFERROR(-PPMT($Y$66/12,(S153-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T153)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S153-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"X152-U153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC153)>=0,0,IFERROR(-PPMT($AH$66/12,(AB153-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC153)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB153-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AG152-AD153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL153)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK153-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL153)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK153-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AP152-AM153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU153)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT153-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU153)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT153-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AY152-AV153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD153)>=0,0,IFERROR(-PPMT($BI$66/12,(BC153-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD153)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC153-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BH152-BE153","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,149,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL153)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK153-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL153)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK153-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BP152-BM153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU153)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT153-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU153)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT153-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BY152-BV153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD153)>=0,0,IFERROR(-PPMT($CI$66/12,(CC153-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD153)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC153-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CH152-CE153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM153)>=0,0,IFERROR(-PPMT($CR$66/12,(CL153-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM153)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL153-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CQ152-CN153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV153)>=0,0,IFERROR(-PPMT($DA$66/12,(CU153-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV153)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU153-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CZ152-CW153","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},149,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE153)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD153-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE153)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD153-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"DI152-DF153","v":{"v":1800000,"d":"$1,800,000.00"}}]
[150,13,{"$f":"IF(('Comparison Calculator'!$E$11-B154)>=0,0,IFERROR(-PPMT($G$66/12,(A154-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B154)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A154-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-K154)>=0,0,IFERROR(-PPMT($P$66/12,(J154-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K154)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J154-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-T154)>=0,0,IFERROR(-PPMT($Y$66/12,(S154-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T154)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S154-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC154)>=0,0,IFERROR(-PPMT($AH$66/12,(AB154-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC154)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB154-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL154)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK154-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL154)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK154-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU154)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT154-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU154)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT154-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD154)>=0,0,IFERROR(-PPMT($BI$66/12,(BC154-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD154)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC154-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,150,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL154)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK154-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL154)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK154-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU154)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT154-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU154)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT154-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD154)>=0,0,IFERROR(-PPMT($CI$66/12,(CC154-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD154)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC154-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM154)>=0,0,IFERROR(-PPMT($CR$66/12,(CL154-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM154)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL154-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV154)>=0,0,IFERROR(-PPMT($DA$66/12,(CU154-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV154)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU154-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},150,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE154)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD154-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE154)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD154-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[151,13,{"$f":"IF(('Comparison Calculator'!$E$11-B155)>=0,0,IFERROR(-PPMT($G$66/12,(A155-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B155)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A155-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-K155)>=0,0,IFERROR(-PPMT($P$66/12,(J155-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K155)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J155-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-T155)>=0,0,IFERROR(-PPMT($Y$66/12,(S155-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T155)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S155-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC155)>=0,0,IFERROR(-PPMT($AH$66/12,(AB155-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC155)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB155-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL155)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK155-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL155)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK155-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU155)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT155-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU155)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT155-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD155)>=0,0,IFERROR(-PPMT($BI$66/12,(BC155-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD155)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC155-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,151,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL155)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK155-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL155)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK155-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU155)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT155-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU155)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT155-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD155)>=0,0,IFERROR(-PPMT($CI$66/12,(CC155-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD155)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC155-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM155)>=0,0,IFERROR(-PPMT($CR$66/12,(CL155-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM155)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL155-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV155)>=0,0,IFERROR(-PPMT($DA$66/12,(CU155-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV155)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU155-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},151,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE155)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD155-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE155)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD155-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[152,13,{"$f":"IF(('Comparison Calculator'!$E$11-B156)>=0,0,IFERROR(-PPMT($G$66/12,(A156-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B156)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A156-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-K156)>=0,0,IFERROR(-PPMT($P$66/12,(J156-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K156)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J156-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-T156)>=0,0,IFERROR(-PPMT($Y$66/12,(S156-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T156)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S156-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC156)>=0,0,IFERROR(-PPMT($AH$66/12,(AB156-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC156)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB156-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL156)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK156-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL156)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK156-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU156)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT156-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU156)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT156-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD156)>=0,0,IFERROR(-PPMT($BI$66/12,(BC156-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD156)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC156-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,152,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL156)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK156-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL156)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK156-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU156)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT156-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU156)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT156-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD156)>=0,0,IFERROR(-PPMT($CI$66/12,(CC156-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD156)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC156-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM156)>=0,0,IFERROR(-PPMT($CR$66/12,(CL156-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM156)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL156-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV156)>=0,0,IFERROR(-PPMT($DA$66/12,(CU156-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV156)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU156-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},152,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE156)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD156-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE156)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD156-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[153,13,{"$f":"IF(('Comparison Calculator'!$E$11-B157)>=0,0,IFERROR(-PPMT($G$66/12,(A157-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B157)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A157-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-K157)>=0,0,IFERROR(-PPMT($P$66/12,(J157-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K157)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J157-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-T157)>=0,0,IFERROR(-PPMT($Y$66/12,(S157-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T157)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S157-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC157)>=0,0,IFERROR(-PPMT($AH$66/12,(AB157-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC157)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB157-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL157)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK157-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL157)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK157-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU157)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT157-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU157)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT157-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD157)>=0,0,IFERROR(-PPMT($BI$66/12,(BC157-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD157)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC157-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,153,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL157)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK157-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL157)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK157-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU157)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT157-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU157)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT157-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD157)>=0,0,IFERROR(-PPMT($CI$66/12,(CC157-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD157)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC157-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM157)>=0,0,IFERROR(-PPMT($CR$66/12,(CL157-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM157)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL157-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV157)>=0,0,IFERROR(-PPMT($DA$66/12,(CU157-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV157)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU157-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},153,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE157)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD157-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE157)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD157-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[154,13,{"$f":"IF(('Comparison Calculator'!$E$11-B158)>=0,0,IFERROR(-PPMT($G$66/12,(A158-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B158)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A158-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-K158)>=0,0,IFERROR(-PPMT($P$66/12,(J158-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K158)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J158-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-T158)>=0,0,IFERROR(-PPMT($Y$66/12,(S158-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T158)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S158-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC158)>=0,0,IFERROR(-PPMT($AH$66/12,(AB158-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC158)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB158-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL158)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK158-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL158)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK158-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU158)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT158-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU158)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT158-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD158)>=0,0,IFERROR(-PPMT($BI$66/12,(BC158-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD158)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC158-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,154,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL158)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK158-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL158)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK158-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU158)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT158-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU158)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT158-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD158)>=0,0,IFERROR(-PPMT($CI$66/12,(CC158-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD158)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC158-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM158)>=0,0,IFERROR(-PPMT($CR$66/12,(CL158-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM158)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL158-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV158)>=0,0,IFERROR(-PPMT($DA$66/12,(CU158-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV158)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU158-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},154,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE158)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD158-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE158)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD158-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[155,13,{"$f":"IF(('Comparison Calculator'!$E$11-B159)>=0,0,IFERROR(-PPMT($G$66/12,(A159-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B159)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A159-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-K159)>=0,0,IFERROR(-PPMT($P$66/12,(J159-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K159)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J159-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-T159)>=0,0,IFERROR(-PPMT($Y$66/12,(S159-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T159)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S159-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC159)>=0,0,IFERROR(-PPMT($AH$66/12,(AB159-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC159)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB159-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL159)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK159-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL159)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK159-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU159)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT159-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU159)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT159-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD159)>=0,0,IFERROR(-PPMT($BI$66/12,(BC159-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD159)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC159-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,155,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL159)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK159-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL159)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK159-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU159)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT159-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU159)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT159-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD159)>=0,0,IFERROR(-PPMT($CI$66/12,(CC159-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD159)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC159-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM159)>=0,0,IFERROR(-PPMT($CR$66/12,(CL159-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM159)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL159-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV159)>=0,0,IFERROR(-PPMT($DA$66/12,(CU159-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV159)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU159-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},155,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE159)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD159-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE159)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD159-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[156,13,{"$f":"IF(('Comparison Calculator'!$E$11-B160)>=0,0,IFERROR(-PPMT($G$66/12,(A160-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B160)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A160-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-K160)>=0,0,IFERROR(-PPMT($P$66/12,(J160-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K160)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J160-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-T160)>=0,0,IFERROR(-PPMT($Y$66/12,(S160-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T160)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S160-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-AC160)>=0,0,IFERROR(-PPMT($AH$66/12,(AB160-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC160)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB160-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-AL160)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK160-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL160)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK160-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-AU160)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT160-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU160)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT160-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-BD160)>=0,0,IFERROR(-PPMT($BI$66/12,(BC160-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD160)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC160-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,156,13,{"$f":"IF(('Comparison Calculator'!$E$11-BL160)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK160-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL160)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK160-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-BU160)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT160-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU160)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT160-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-CD160)>=0,0,IFERROR(-PPMT($CI$66/12,(CC160-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD160)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC160-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-CM160)>=0,0,IFERROR(-PPMT($CR$66/12,(CL160-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM160)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL160-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-CV160)>=0,0,IFERROR(-PPMT($DA$66/12,(CU160-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV160)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU160-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},156,13,{"$f":"IF(('Comparison Calculator'!$E$11-DE160)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD160-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE160)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD160-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[157,14,{"$f":"IF(('Comparison Calculator'!$E$11-B161)>=0,0,IFERROR(-PPMT($G$66/12,(A161-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B161)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A161-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-K161)>=0,0,IFERROR(-PPMT($P$66/12,(J161-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K161)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J161-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-T161)>=0,0,IFERROR(-PPMT($Y$66/12,(S161-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T161)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S161-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC161)>=0,0,IFERROR(-PPMT($AH$66/12,(AB161-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC161)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB161-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL161)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK161-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL161)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK161-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU161)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT161-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU161)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT161-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD161)>=0,0,IFERROR(-PPMT($BI$66/12,(BC161-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD161)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC161-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,157,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL161)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK161-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL161)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK161-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU161)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT161-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU161)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT161-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD161)>=0,0,IFERROR(-PPMT($CI$66/12,(CC161-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD161)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC161-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM161)>=0,0,IFERROR(-PPMT($CR$66/12,(CL161-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM161)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL161-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV161)>=0,0,IFERROR(-PPMT($DA$66/12,(CU161-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV161)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU161-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},157,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE161)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD161-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE161)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD161-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[158,14,{"$f":"IF(('Comparison Calculator'!$E$11-B162)>=0,0,IFERROR(-PPMT($G$66/12,(A162-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B162)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A162-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-K162)>=0,0,IFERROR(-PPMT($P$66/12,(J162-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K162)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J162-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-T162)>=0,0,IFERROR(-PPMT($Y$66/12,(S162-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T162)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S162-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC162)>=0,0,IFERROR(-PPMT($AH$66/12,(AB162-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC162)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB162-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL162)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK162-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL162)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK162-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU162)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT162-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU162)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT162-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD162)>=0,0,IFERROR(-PPMT($BI$66/12,(BC162-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD162)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC162-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,158,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL162)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK162-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL162)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK162-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU162)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT162-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU162)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT162-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD162)>=0,0,IFERROR(-PPMT($CI$66/12,(CC162-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD162)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC162-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM162)>=0,0,IFERROR(-PPMT($CR$66/12,(CL162-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM162)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL162-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV162)>=0,0,IFERROR(-PPMT($DA$66/12,(CU162-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV162)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU162-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},158,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE162)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD162-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE162)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD162-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[159,14,{"$f":"IF(('Comparison Calculator'!$E$11-B163)>=0,0,IFERROR(-PPMT($G$66/12,(A163-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B163)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A163-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-K163)>=0,0,IFERROR(-PPMT($P$66/12,(J163-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K163)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J163-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-T163)>=0,0,IFERROR(-PPMT($Y$66/12,(S163-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T163)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S163-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC163)>=0,0,IFERROR(-PPMT($AH$66/12,(AB163-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC163)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB163-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL163)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK163-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL163)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK163-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU163)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT163-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU163)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT163-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD163)>=0,0,IFERROR(-PPMT($BI$66/12,(BC163-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD163)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC163-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,159,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL163)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK163-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL163)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK163-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU163)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT163-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU163)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT163-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD163)>=0,0,IFERROR(-PPMT($CI$66/12,(CC163-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD163)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC163-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM163)>=0,0,IFERROR(-PPMT($CR$66/12,(CL163-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM163)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL163-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV163)>=0,0,IFERROR(-PPMT($DA$66/12,(CU163-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV163)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU163-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},159,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE163)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD163-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE163)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD163-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[160,14,{"$f":"IF(('Comparison Calculator'!$E$11-B164)>=0,0,IFERROR(-PPMT($G$66/12,(A164-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B164)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A164-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-K164)>=0,0,IFERROR(-PPMT($P$66/12,(J164-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K164)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J164-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-T164)>=0,0,IFERROR(-PPMT($Y$66/12,(S164-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T164)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S164-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC164)>=0,0,IFERROR(-PPMT($AH$66/12,(AB164-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC164)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB164-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL164)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK164-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL164)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK164-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU164)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT164-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU164)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT164-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD164)>=0,0,IFERROR(-PPMT($BI$66/12,(BC164-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD164)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC164-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,160,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL164)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK164-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL164)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK164-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU164)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT164-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU164)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT164-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD164)>=0,0,IFERROR(-PPMT($CI$66/12,(CC164-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD164)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC164-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM164)>=0,0,IFERROR(-PPMT($CR$66/12,(CL164-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM164)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL164-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV164)>=0,0,IFERROR(-PPMT($DA$66/12,(CU164-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV164)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU164-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},160,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE164)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD164-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE164)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD164-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[161,14,{"$f":"IF(('Comparison Calculator'!$E$11-B165)>=0,0,IFERROR(-PPMT($G$66/12,(A165-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B165)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A165-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-K165)>=0,0,IFERROR(-PPMT($P$66/12,(J165-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K165)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J165-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-T165)>=0,0,IFERROR(-PPMT($Y$66/12,(S165-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T165)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S165-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC165)>=0,0,IFERROR(-PPMT($AH$66/12,(AB165-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC165)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB165-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL165)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK165-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL165)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK165-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU165)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT165-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU165)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT165-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD165)>=0,0,IFERROR(-PPMT($BI$66/12,(BC165-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD165)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC165-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,161,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL165)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK165-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL165)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK165-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU165)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT165-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU165)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT165-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD165)>=0,0,IFERROR(-PPMT($CI$66/12,(CC165-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD165)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC165-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM165)>=0,0,IFERROR(-PPMT($CR$66/12,(CL165-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM165)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL165-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV165)>=0,0,IFERROR(-PPMT($DA$66/12,(CU165-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV165)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU165-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},161,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE165)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD165-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE165)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD165-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[162,14,{"$f":"IF(('Comparison Calculator'!$E$11-B166)>=0,0,IFERROR(-PPMT($G$66/12,(A166-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B166)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A166-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-K166)>=0,0,IFERROR(-PPMT($P$66/12,(J166-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K166)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J166-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-T166)>=0,0,IFERROR(-PPMT($Y$66/12,(S166-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T166)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S166-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC166)>=0,0,IFERROR(-PPMT($AH$66/12,(AB166-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC166)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB166-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL166)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK166-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL166)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK166-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU166)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT166-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU166)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT166-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD166)>=0,0,IFERROR(-PPMT($BI$66/12,(BC166-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD166)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC166-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,162,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL166)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK166-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL166)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK166-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU166)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT166-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU166)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT166-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD166)>=0,0,IFERROR(-PPMT($CI$66/12,(CC166-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD166)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC166-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM166)>=0,0,IFERROR(-PPMT($CR$66/12,(CL166-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM166)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL166-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV166)>=0,0,IFERROR(-PPMT($DA$66/12,(CU166-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV166)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU166-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},162,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE166)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD166-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE166)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD166-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[163,14,{"$f":"IF(('Comparison Calculator'!$E$11-B167)>=0,0,IFERROR(-PPMT($G$66/12,(A167-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B167)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A167-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-K167)>=0,0,IFERROR(-PPMT($P$66/12,(J167-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K167)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J167-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-T167)>=0,0,IFERROR(-PPMT($Y$66/12,(S167-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T167)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S167-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC167)>=0,0,IFERROR(-PPMT($AH$66/12,(AB167-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC167)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB167-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL167)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK167-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL167)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK167-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU167)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT167-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU167)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT167-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD167)>=0,0,IFERROR(-PPMT($BI$66/12,(BC167-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD167)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC167-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,163,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL167)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK167-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL167)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK167-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU167)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT167-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU167)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT167-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD167)>=0,0,IFERROR(-PPMT($CI$66/12,(CC167-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD167)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC167-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM167)>=0,0,IFERROR(-PPMT($CR$66/12,(CL167-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM167)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL167-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV167)>=0,0,IFERROR(-PPMT($DA$66/12,(CU167-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV167)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU167-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},163,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE167)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD167-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE167)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD167-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[164,14,{"$f":"IF(('Comparison Calculator'!$E$11-B168)>=0,0,IFERROR(-PPMT($G$66/12,(A168-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B168)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A168-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-K168)>=0,0,IFERROR(-PPMT($P$66/12,(J168-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K168)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J168-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-T168)>=0,0,IFERROR(-PPMT($Y$66/12,(S168-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T168)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S168-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC168)>=0,0,IFERROR(-PPMT($AH$66/12,(AB168-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC168)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB168-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL168)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK168-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL168)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK168-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU168)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT168-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU168)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT168-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD168)>=0,0,IFERROR(-PPMT($BI$66/12,(BC168-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD168)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC168-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,164,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL168)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK168-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL168)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK168-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU168)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT168-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU168)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT168-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD168)>=0,0,IFERROR(-PPMT($CI$66/12,(CC168-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD168)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC168-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM168)>=0,0,IFERROR(-PPMT($CR$66/12,(CL168-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM168)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL168-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV168)>=0,0,IFERROR(-PPMT($DA$66/12,(CU168-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV168)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU168-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},164,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE168)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD168-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE168)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD168-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[165,14,{"$f":"IF(('Comparison Calculator'!$E$11-B169)>=0,0,IFERROR(-PPMT($G$66/12,(A169-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B169)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A169-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-K169)>=0,0,IFERROR(-PPMT($P$66/12,(J169-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K169)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J169-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-T169)>=0,0,IFERROR(-PPMT($Y$66/12,(S169-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T169)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S169-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC169)>=0,0,IFERROR(-PPMT($AH$66/12,(AB169-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC169)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB169-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL169)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK169-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL169)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK169-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU169)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT169-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU169)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT169-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD169)>=0,0,IFERROR(-PPMT($BI$66/12,(BC169-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD169)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC169-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,165,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL169)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK169-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL169)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK169-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU169)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT169-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU169)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT169-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD169)>=0,0,IFERROR(-PPMT($CI$66/12,(CC169-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD169)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC169-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM169)>=0,0,IFERROR(-PPMT($CR$66/12,(CL169-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM169)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL169-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV169)>=0,0,IFERROR(-PPMT($DA$66/12,(CU169-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV169)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU169-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},165,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE169)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD169-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE169)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD169-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[166,14,{"$f":"IF(('Comparison Calculator'!$E$11-B170)>=0,0,IFERROR(-PPMT($G$66/12,(A170-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B170)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A170-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-K170)>=0,0,IFERROR(-PPMT($P$66/12,(J170-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K170)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J170-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-T170)>=0,0,IFERROR(-PPMT($Y$66/12,(S170-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T170)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S170-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC170)>=0,0,IFERROR(-PPMT($AH$66/12,(AB170-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC170)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB170-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL170)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK170-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL170)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK170-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU170)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT170-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU170)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT170-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD170)>=0,0,IFERROR(-PPMT($BI$66/12,(BC170-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD170)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC170-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,166,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL170)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK170-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL170)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK170-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU170)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT170-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU170)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT170-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD170)>=0,0,IFERROR(-PPMT($CI$66/12,(CC170-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD170)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC170-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM170)>=0,0,IFERROR(-PPMT($CR$66/12,(CL170-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM170)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL170-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV170)>=0,0,IFERROR(-PPMT($DA$66/12,(CU170-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV170)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU170-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},166,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE170)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD170-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE170)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD170-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[167,14,{"$f":"IF(('Comparison Calculator'!$E$11-B171)>=0,0,IFERROR(-PPMT($G$66/12,(A171-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B171)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A171-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-K171)>=0,0,IFERROR(-PPMT($P$66/12,(J171-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K171)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J171-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-T171)>=0,0,IFERROR(-PPMT($Y$66/12,(S171-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T171)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S171-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC171)>=0,0,IFERROR(-PPMT($AH$66/12,(AB171-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC171)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB171-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL171)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK171-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL171)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK171-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU171)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT171-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU171)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT171-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD171)>=0,0,IFERROR(-PPMT($BI$66/12,(BC171-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD171)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC171-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,167,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL171)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK171-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL171)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK171-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU171)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT171-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU171)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT171-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD171)>=0,0,IFERROR(-PPMT($CI$66/12,(CC171-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD171)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC171-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM171)>=0,0,IFERROR(-PPMT($CR$66/12,(CL171-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM171)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL171-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV171)>=0,0,IFERROR(-PPMT($DA$66/12,(CU171-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV171)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU171-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},167,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE171)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD171-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE171)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD171-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[168,14,{"$f":"IF(('Comparison Calculator'!$E$11-B172)>=0,0,IFERROR(-PPMT($G$66/12,(A172-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B172)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A172-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-K172)>=0,0,IFERROR(-PPMT($P$66/12,(J172-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K172)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J172-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-T172)>=0,0,IFERROR(-PPMT($Y$66/12,(S172-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T172)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S172-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-AC172)>=0,0,IFERROR(-PPMT($AH$66/12,(AB172-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC172)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB172-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-AL172)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK172-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL172)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK172-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-AU172)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT172-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU172)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT172-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-BD172)>=0,0,IFERROR(-PPMT($BI$66/12,(BC172-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD172)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC172-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,168,14,{"$f":"IF(('Comparison Calculator'!$E$11-BL172)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK172-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL172)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK172-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-BU172)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT172-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU172)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT172-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-CD172)>=0,0,IFERROR(-PPMT($CI$66/12,(CC172-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD172)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC172-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-CM172)>=0,0,IFERROR(-PPMT($CR$66/12,(CL172-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM172)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL172-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-CV172)>=0,0,IFERROR(-PPMT($DA$66/12,(CU172-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV172)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU172-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},168,14,{"$f":"IF(('Comparison Calculator'!$E$11-DE172)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD172-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE172)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD172-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[169,15,{"$f":"IF(('Comparison Calculator'!$E$11-B173)>=0,0,IFERROR(-PPMT($G$66/12,(A173-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B173)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A173-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-K173)>=0,0,IFERROR(-PPMT($P$66/12,(J173-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K173)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J173-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-T173)>=0,0,IFERROR(-PPMT($Y$66/12,(S173-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T173)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S173-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC173)>=0,0,IFERROR(-PPMT($AH$66/12,(AB173-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC173)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB173-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL173)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK173-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL173)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK173-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU173)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT173-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU173)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT173-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD173)>=0,0,IFERROR(-PPMT($BI$66/12,(BC173-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD173)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC173-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,169,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL173)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK173-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL173)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK173-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU173)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT173-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU173)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT173-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD173)>=0,0,IFERROR(-PPMT($CI$66/12,(CC173-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD173)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC173-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM173)>=0,0,IFERROR(-PPMT($CR$66/12,(CL173-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM173)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL173-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV173)>=0,0,IFERROR(-PPMT($DA$66/12,(CU173-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV173)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU173-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},169,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE173)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD173-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE173)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD173-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[170,15,{"$f":"IF(('Comparison Calculator'!$E$11-B174)>=0,0,IFERROR(-PPMT($G$66/12,(A174-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B174)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A174-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-K174)>=0,0,IFERROR(-PPMT($P$66/12,(J174-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K174)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J174-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-T174)>=0,0,IFERROR(-PPMT($Y$66/12,(S174-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T174)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S174-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC174)>=0,0,IFERROR(-PPMT($AH$66/12,(AB174-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC174)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB174-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL174)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK174-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL174)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK174-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU174)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT174-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU174)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT174-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD174)>=0,0,IFERROR(-PPMT($BI$66/12,(BC174-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD174)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC174-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,170,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL174)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK174-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL174)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK174-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU174)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT174-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU174)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT174-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD174)>=0,0,IFERROR(-PPMT($CI$66/12,(CC174-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD174)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC174-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM174)>=0,0,IFERROR(-PPMT($CR$66/12,(CL174-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM174)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL174-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV174)>=0,0,IFERROR(-PPMT($DA$66/12,(CU174-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV174)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU174-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},170,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE174)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD174-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE174)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD174-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[171,15,{"$f":"IF(('Comparison Calculator'!$E$11-B175)>=0,0,IFERROR(-PPMT($G$66/12,(A175-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B175)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A175-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-K175)>=0,0,IFERROR(-PPMT($P$66/12,(J175-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K175)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J175-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-T175)>=0,0,IFERROR(-PPMT($Y$66/12,(S175-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T175)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S175-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC175)>=0,0,IFERROR(-PPMT($AH$66/12,(AB175-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC175)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB175-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL175)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK175-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL175)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK175-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU175)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT175-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU175)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT175-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD175)>=0,0,IFERROR(-PPMT($BI$66/12,(BC175-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD175)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC175-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,171,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL175)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK175-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL175)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK175-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU175)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT175-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU175)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT175-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD175)>=0,0,IFERROR(-PPMT($CI$66/12,(CC175-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD175)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC175-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM175)>=0,0,IFERROR(-PPMT($CR$66/12,(CL175-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM175)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL175-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV175)>=0,0,IFERROR(-PPMT($DA$66/12,(CU175-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV175)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU175-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},171,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE175)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD175-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE175)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD175-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[172,15,{"$f":"IF(('Comparison Calculator'!$E$11-B176)>=0,0,IFERROR(-PPMT($G$66/12,(A176-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B176)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A176-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-K176)>=0,0,IFERROR(-PPMT($P$66/12,(J176-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K176)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J176-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-T176)>=0,0,IFERROR(-PPMT($Y$66/12,(S176-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T176)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S176-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC176)>=0,0,IFERROR(-PPMT($AH$66/12,(AB176-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC176)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB176-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL176)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK176-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL176)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK176-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU176)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT176-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU176)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT176-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD176)>=0,0,IFERROR(-PPMT($BI$66/12,(BC176-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD176)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC176-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,172,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL176)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK176-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL176)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK176-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU176)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT176-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU176)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT176-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD176)>=0,0,IFERROR(-PPMT($CI$66/12,(CC176-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD176)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC176-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM176)>=0,0,IFERROR(-PPMT($CR$66/12,(CL176-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM176)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL176-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV176)>=0,0,IFERROR(-PPMT($DA$66/12,(CU176-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV176)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU176-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},172,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE176)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD176-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE176)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD176-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[173,15,{"$f":"IF(('Comparison Calculator'!$E$11-B177)>=0,0,IFERROR(-PPMT($G$66/12,(A177-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B177)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A177-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-K177)>=0,0,IFERROR(-PPMT($P$66/12,(J177-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K177)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J177-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-T177)>=0,0,IFERROR(-PPMT($Y$66/12,(S177-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T177)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S177-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC177)>=0,0,IFERROR(-PPMT($AH$66/12,(AB177-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC177)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB177-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL177)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK177-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL177)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK177-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU177)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT177-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU177)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT177-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD177)>=0,0,IFERROR(-PPMT($BI$66/12,(BC177-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD177)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC177-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,173,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL177)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK177-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL177)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK177-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU177)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT177-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU177)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT177-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD177)>=0,0,IFERROR(-PPMT($CI$66/12,(CC177-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD177)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC177-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM177)>=0,0,IFERROR(-PPMT($CR$66/12,(CL177-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM177)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL177-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV177)>=0,0,IFERROR(-PPMT($DA$66/12,(CU177-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV177)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU177-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},173,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE177)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD177-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE177)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD177-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[174,15,{"$f":"IF(('Comparison Calculator'!$E$11-B178)>=0,0,IFERROR(-PPMT($G$66/12,(A178-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B178)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A178-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-K178)>=0,0,IFERROR(-PPMT($P$66/12,(J178-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K178)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J178-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-T178)>=0,0,IFERROR(-PPMT($Y$66/12,(S178-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T178)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S178-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC178)>=0,0,IFERROR(-PPMT($AH$66/12,(AB178-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC178)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB178-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL178)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK178-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL178)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK178-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU178)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT178-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU178)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT178-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD178)>=0,0,IFERROR(-PPMT($BI$66/12,(BC178-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD178)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC178-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,174,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL178)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK178-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL178)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK178-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU178)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT178-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU178)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT178-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD178)>=0,0,IFERROR(-PPMT($CI$66/12,(CC178-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD178)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC178-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM178)>=0,0,IFERROR(-PPMT($CR$66/12,(CL178-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM178)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL178-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV178)>=0,0,IFERROR(-PPMT($DA$66/12,(CU178-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV178)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU178-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},174,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE178)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD178-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE178)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD178-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[175,15,{"$f":"IF(('Comparison Calculator'!$E$11-B179)>=0,0,IFERROR(-PPMT($G$66/12,(A179-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B179)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A179-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-K179)>=0,0,IFERROR(-PPMT($P$66/12,(J179-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K179)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J179-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-T179)>=0,0,IFERROR(-PPMT($Y$66/12,(S179-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T179)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S179-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC179)>=0,0,IFERROR(-PPMT($AH$66/12,(AB179-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC179)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB179-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL179)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK179-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL179)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK179-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU179)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT179-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU179)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT179-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD179)>=0,0,IFERROR(-PPMT($BI$66/12,(BC179-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD179)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC179-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,175,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL179)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK179-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL179)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK179-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU179)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT179-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU179)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT179-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD179)>=0,0,IFERROR(-PPMT($CI$66/12,(CC179-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD179)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC179-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM179)>=0,0,IFERROR(-PPMT($CR$66/12,(CL179-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM179)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL179-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV179)>=0,0,IFERROR(-PPMT($DA$66/12,(CU179-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV179)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU179-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},175,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE179)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD179-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE179)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD179-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[176,15,{"$f":"IF(('Comparison Calculator'!$E$11-B180)>=0,0,IFERROR(-PPMT($G$66/12,(A180-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B180)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A180-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-K180)>=0,0,IFERROR(-PPMT($P$66/12,(J180-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K180)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J180-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-T180)>=0,0,IFERROR(-PPMT($Y$66/12,(S180-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T180)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S180-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC180)>=0,0,IFERROR(-PPMT($AH$66/12,(AB180-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC180)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB180-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL180)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK180-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL180)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK180-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU180)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT180-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU180)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT180-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD180)>=0,0,IFERROR(-PPMT($BI$66/12,(BC180-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD180)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC180-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,176,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL180)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK180-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL180)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK180-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU180)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT180-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU180)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT180-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD180)>=0,0,IFERROR(-PPMT($CI$66/12,(CC180-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD180)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC180-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM180)>=0,0,IFERROR(-PPMT($CR$66/12,(CL180-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM180)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL180-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV180)>=0,0,IFERROR(-PPMT($DA$66/12,(CU180-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV180)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU180-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},176,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE180)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD180-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE180)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD180-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[177,15,{"$f":"IF(('Comparison Calculator'!$E$11-B181)>=0,0,IFERROR(-PPMT($G$66/12,(A181-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B181)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A181-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-K181)>=0,0,IFERROR(-PPMT($P$66/12,(J181-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K181)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J181-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-T181)>=0,0,IFERROR(-PPMT($Y$66/12,(S181-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T181)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S181-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC181)>=0,0,IFERROR(-PPMT($AH$66/12,(AB181-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC181)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB181-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL181)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK181-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL181)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK181-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU181)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT181-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU181)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT181-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD181)>=0,0,IFERROR(-PPMT($BI$66/12,(BC181-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD181)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC181-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,177,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL181)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK181-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL181)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK181-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU181)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT181-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU181)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT181-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD181)>=0,0,IFERROR(-PPMT($CI$66/12,(CC181-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD181)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC181-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM181)>=0,0,IFERROR(-PPMT($CR$66/12,(CL181-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM181)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL181-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV181)>=0,0,IFERROR(-PPMT($DA$66/12,(CU181-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV181)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU181-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},177,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE181)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD181-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE181)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD181-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[178,15,{"$f":"IF(('Comparison Calculator'!$E$11-B182)>=0,0,IFERROR(-PPMT($G$66/12,(A182-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B182)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A182-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-K182)>=0,0,IFERROR(-PPMT($P$66/12,(J182-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K182)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J182-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-T182)>=0,0,IFERROR(-PPMT($Y$66/12,(S182-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T182)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S182-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC182)>=0,0,IFERROR(-PPMT($AH$66/12,(AB182-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC182)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB182-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL182)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK182-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL182)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK182-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU182)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT182-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU182)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT182-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD182)>=0,0,IFERROR(-PPMT($BI$66/12,(BC182-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD182)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC182-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,178,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL182)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK182-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL182)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK182-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU182)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT182-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU182)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT182-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD182)>=0,0,IFERROR(-PPMT($CI$66/12,(CC182-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD182)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC182-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM182)>=0,0,IFERROR(-PPMT($CR$66/12,(CL182-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM182)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL182-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV182)>=0,0,IFERROR(-PPMT($DA$66/12,(CU182-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV182)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU182-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},178,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE182)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD182-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE182)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD182-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[179,15,{"$f":"IF(('Comparison Calculator'!$E$11-B183)>=0,0,IFERROR(-PPMT($G$66/12,(A183-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B183)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A183-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-K183)>=0,0,IFERROR(-PPMT($P$66/12,(J183-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K183)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J183-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-T183)>=0,0,IFERROR(-PPMT($Y$66/12,(S183-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T183)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S183-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC183)>=0,0,IFERROR(-PPMT($AH$66/12,(AB183-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC183)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB183-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL183)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK183-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL183)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK183-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU183)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT183-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU183)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT183-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD183)>=0,0,IFERROR(-PPMT($BI$66/12,(BC183-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD183)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC183-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,179,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL183)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK183-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL183)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK183-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU183)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT183-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU183)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT183-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD183)>=0,0,IFERROR(-PPMT($CI$66/12,(CC183-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD183)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC183-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM183)>=0,0,IFERROR(-PPMT($CR$66/12,(CL183-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM183)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL183-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV183)>=0,0,IFERROR(-PPMT($DA$66/12,(CU183-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV183)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU183-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},179,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE183)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD183-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE183)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD183-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[180,15,{"$f":"IF(('Comparison Calculator'!$E$11-B184)>=0,0,IFERROR(-PPMT($G$66/12,(A184-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B184)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A184-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-K184)>=0,0,IFERROR(-PPMT($P$66/12,(J184-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K184)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J184-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-T184)>=0,0,IFERROR(-PPMT($Y$66/12,(S184-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T184)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S184-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-AC184)>=0,0,IFERROR(-PPMT($AH$66/12,(AB184-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC184)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB184-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-AL184)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK184-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL184)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK184-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-AU184)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT184-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU184)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT184-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-BD184)>=0,0,IFERROR(-PPMT($BI$66/12,(BC184-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD184)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC184-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,180,15,{"$f":"IF(('Comparison Calculator'!$E$11-BL184)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK184-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL184)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK184-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-BU184)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT184-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU184)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT184-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-CD184)>=0,0,IFERROR(-PPMT($CI$66/12,(CC184-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD184)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC184-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-CM184)>=0,0,IFERROR(-PPMT($CR$66/12,(CL184-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM184)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL184-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-CV184)>=0,0,IFERROR(-PPMT($DA$66/12,(CU184-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV184)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU184-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},180,15,{"$f":"IF(('Comparison Calculator'!$E$11-DE184)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD184-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE184)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD184-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[181,16,{"$f":"IF(('Comparison Calculator'!$E$11-B185)>=0,0,IFERROR(-PPMT($G$66/12,(A185-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B185)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A185-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-K185)>=0,0,IFERROR(-PPMT($P$66/12,(J185-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K185)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J185-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-T185)>=0,0,IFERROR(-PPMT($Y$66/12,(S185-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T185)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S185-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC185)>=0,0,IFERROR(-PPMT($AH$66/12,(AB185-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC185)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB185-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL185)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK185-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL185)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK185-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU185)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT185-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU185)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT185-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD185)>=0,0,IFERROR(-PPMT($BI$66/12,(BC185-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD185)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC185-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,181,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL185)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK185-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL185)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK185-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU185)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT185-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU185)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT185-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD185)>=0,0,IFERROR(-PPMT($CI$66/12,(CC185-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD185)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC185-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM185)>=0,0,IFERROR(-PPMT($CR$66/12,(CL185-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM185)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL185-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV185)>=0,0,IFERROR(-PPMT($DA$66/12,(CU185-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV185)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU185-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},181,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE185)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD185-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE185)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD185-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[182,16,{"$f":"IF(('Comparison Calculator'!$E$11-B186)>=0,0,IFERROR(-PPMT($G$66/12,(A186-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B186)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A186-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-K186)>=0,0,IFERROR(-PPMT($P$66/12,(J186-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K186)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J186-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-T186)>=0,0,IFERROR(-PPMT($Y$66/12,(S186-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T186)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S186-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC186)>=0,0,IFERROR(-PPMT($AH$66/12,(AB186-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC186)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB186-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL186)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK186-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL186)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK186-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU186)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT186-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU186)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT186-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD186)>=0,0,IFERROR(-PPMT($BI$66/12,(BC186-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD186)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC186-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,182,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL186)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK186-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL186)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK186-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU186)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT186-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU186)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT186-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD186)>=0,0,IFERROR(-PPMT($CI$66/12,(CC186-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD186)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC186-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM186)>=0,0,IFERROR(-PPMT($CR$66/12,(CL186-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM186)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL186-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV186)>=0,0,IFERROR(-PPMT($DA$66/12,(CU186-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV186)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU186-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},182,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE186)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD186-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE186)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD186-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[183,16,{"$f":"IF(('Comparison Calculator'!$E$11-B187)>=0,0,IFERROR(-PPMT($G$66/12,(A187-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B187)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A187-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-K187)>=0,0,IFERROR(-PPMT($P$66/12,(J187-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K187)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J187-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-T187)>=0,0,IFERROR(-PPMT($Y$66/12,(S187-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T187)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S187-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC187)>=0,0,IFERROR(-PPMT($AH$66/12,(AB187-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC187)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB187-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL187)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK187-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL187)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK187-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU187)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT187-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU187)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT187-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD187)>=0,0,IFERROR(-PPMT($BI$66/12,(BC187-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD187)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC187-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,183,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL187)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK187-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL187)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK187-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU187)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT187-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU187)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT187-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD187)>=0,0,IFERROR(-PPMT($CI$66/12,(CC187-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD187)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC187-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM187)>=0,0,IFERROR(-PPMT($CR$66/12,(CL187-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM187)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL187-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV187)>=0,0,IFERROR(-PPMT($DA$66/12,(CU187-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV187)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU187-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},183,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE187)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD187-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE187)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD187-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[184,16,{"$f":"IF(('Comparison Calculator'!$E$11-B188)>=0,0,IFERROR(-PPMT($G$66/12,(A188-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B188)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A188-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-K188)>=0,0,IFERROR(-PPMT($P$66/12,(J188-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K188)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J188-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-T188)>=0,0,IFERROR(-PPMT($Y$66/12,(S188-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T188)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S188-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC188)>=0,0,IFERROR(-PPMT($AH$66/12,(AB188-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC188)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB188-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL188)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK188-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL188)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK188-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU188)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT188-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU188)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT188-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD188)>=0,0,IFERROR(-PPMT($BI$66/12,(BC188-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD188)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC188-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,184,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL188)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK188-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL188)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK188-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU188)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT188-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU188)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT188-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD188)>=0,0,IFERROR(-PPMT($CI$66/12,(CC188-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD188)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC188-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM188)>=0,0,IFERROR(-PPMT($CR$66/12,(CL188-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM188)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL188-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV188)>=0,0,IFERROR(-PPMT($DA$66/12,(CU188-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV188)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU188-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},184,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE188)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD188-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE188)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD188-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[185,16,{"$f":"IF(('Comparison Calculator'!$E$11-B189)>=0,0,IFERROR(-PPMT($G$66/12,(A189-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B189)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A189-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-K189)>=0,0,IFERROR(-PPMT($P$66/12,(J189-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K189)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J189-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-T189)>=0,0,IFERROR(-PPMT($Y$66/12,(S189-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T189)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S189-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC189)>=0,0,IFERROR(-PPMT($AH$66/12,(AB189-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC189)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB189-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL189)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK189-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL189)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK189-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU189)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT189-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU189)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT189-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD189)>=0,0,IFERROR(-PPMT($BI$66/12,(BC189-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD189)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC189-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,185,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL189)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK189-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL189)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK189-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU189)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT189-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU189)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT189-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD189)>=0,0,IFERROR(-PPMT($CI$66/12,(CC189-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD189)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC189-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM189)>=0,0,IFERROR(-PPMT($CR$66/12,(CL189-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM189)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL189-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV189)>=0,0,IFERROR(-PPMT($DA$66/12,(CU189-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV189)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU189-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},185,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE189)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD189-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE189)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD189-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[186,16,{"$f":"IF(('Comparison Calculator'!$E$11-B190)>=0,0,IFERROR(-PPMT($G$66/12,(A190-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B190)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A190-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-K190)>=0,0,IFERROR(-PPMT($P$66/12,(J190-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K190)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J190-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-T190)>=0,0,IFERROR(-PPMT($Y$66/12,(S190-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T190)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S190-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC190)>=0,0,IFERROR(-PPMT($AH$66/12,(AB190-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC190)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB190-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL190)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK190-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL190)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK190-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU190)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT190-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU190)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT190-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD190)>=0,0,IFERROR(-PPMT($BI$66/12,(BC190-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD190)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC190-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,186,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL190)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK190-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL190)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK190-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU190)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT190-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU190)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT190-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD190)>=0,0,IFERROR(-PPMT($CI$66/12,(CC190-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD190)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC190-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM190)>=0,0,IFERROR(-PPMT($CR$66/12,(CL190-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM190)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL190-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV190)>=0,0,IFERROR(-PPMT($DA$66/12,(CU190-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV190)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU190-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},186,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE190)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD190-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE190)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD190-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[187,16,{"$f":"IF(('Comparison Calculator'!$E$11-B191)>=0,0,IFERROR(-PPMT($G$66/12,(A191-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B191)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A191-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-K191)>=0,0,IFERROR(-PPMT($P$66/12,(J191-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K191)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J191-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-T191)>=0,0,IFERROR(-PPMT($Y$66/12,(S191-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T191)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S191-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC191)>=0,0,IFERROR(-PPMT($AH$66/12,(AB191-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC191)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB191-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL191)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK191-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL191)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK191-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU191)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT191-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU191)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT191-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD191)>=0,0,IFERROR(-PPMT($BI$66/12,(BC191-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD191)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC191-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,187,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL191)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK191-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL191)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK191-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU191)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT191-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU191)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT191-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD191)>=0,0,IFERROR(-PPMT($CI$66/12,(CC191-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD191)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC191-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM191)>=0,0,IFERROR(-PPMT($CR$66/12,(CL191-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM191)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL191-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV191)>=0,0,IFERROR(-PPMT($DA$66/12,(CU191-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV191)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU191-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},187,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE191)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD191-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE191)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD191-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[188,16,{"$f":"IF(('Comparison Calculator'!$E$11-B192)>=0,0,IFERROR(-PPMT($G$66/12,(A192-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B192)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A192-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-K192)>=0,0,IFERROR(-PPMT($P$66/12,(J192-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K192)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J192-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-T192)>=0,0,IFERROR(-PPMT($Y$66/12,(S192-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T192)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S192-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC192)>=0,0,IFERROR(-PPMT($AH$66/12,(AB192-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC192)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB192-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL192)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK192-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL192)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK192-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU192)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT192-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU192)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT192-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD192)>=0,0,IFERROR(-PPMT($BI$66/12,(BC192-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD192)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC192-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,188,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL192)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK192-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL192)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK192-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU192)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT192-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU192)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT192-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD192)>=0,0,IFERROR(-PPMT($CI$66/12,(CC192-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD192)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC192-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM192)>=0,0,IFERROR(-PPMT($CR$66/12,(CL192-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM192)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL192-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV192)>=0,0,IFERROR(-PPMT($DA$66/12,(CU192-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV192)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU192-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},188,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE192)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD192-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE192)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD192-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[189,16,{"$f":"IF(('Comparison Calculator'!$E$11-B193)>=0,0,IFERROR(-PPMT($G$66/12,(A193-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B193)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A193-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-K193)>=0,0,IFERROR(-PPMT($P$66/12,(J193-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K193)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J193-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-T193)>=0,0,IFERROR(-PPMT($Y$66/12,(S193-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T193)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S193-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC193)>=0,0,IFERROR(-PPMT($AH$66/12,(AB193-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC193)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB193-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL193)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK193-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL193)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK193-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU193)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT193-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU193)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT193-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD193)>=0,0,IFERROR(-PPMT($BI$66/12,(BC193-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD193)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC193-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,189,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL193)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK193-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL193)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK193-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU193)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT193-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU193)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT193-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD193)>=0,0,IFERROR(-PPMT($CI$66/12,(CC193-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD193)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC193-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM193)>=0,0,IFERROR(-PPMT($CR$66/12,(CL193-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM193)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL193-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV193)>=0,0,IFERROR(-PPMT($DA$66/12,(CU193-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV193)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU193-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},189,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE193)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD193-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE193)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD193-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[190,16,{"$f":"IF(('Comparison Calculator'!$E$11-B194)>=0,0,IFERROR(-PPMT($G$66/12,(A194-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B194)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A194-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-K194)>=0,0,IFERROR(-PPMT($P$66/12,(J194-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K194)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J194-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-T194)>=0,0,IFERROR(-PPMT($Y$66/12,(S194-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T194)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S194-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC194)>=0,0,IFERROR(-PPMT($AH$66/12,(AB194-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC194)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB194-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL194)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK194-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL194)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK194-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU194)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT194-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU194)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT194-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD194)>=0,0,IFERROR(-PPMT($BI$66/12,(BC194-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD194)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC194-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,190,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL194)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK194-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL194)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK194-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU194)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT194-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU194)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT194-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD194)>=0,0,IFERROR(-PPMT($CI$66/12,(CC194-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD194)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC194-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM194)>=0,0,IFERROR(-PPMT($CR$66/12,(CL194-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM194)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL194-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV194)>=0,0,IFERROR(-PPMT($DA$66/12,(CU194-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV194)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU194-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},190,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE194)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD194-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE194)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD194-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[191,16,{"$f":"IF(('Comparison Calculator'!$E$11-B195)>=0,0,IFERROR(-PPMT($G$66/12,(A195-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B195)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A195-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-K195)>=0,0,IFERROR(-PPMT($P$66/12,(J195-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K195)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J195-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-T195)>=0,0,IFERROR(-PPMT($Y$66/12,(S195-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T195)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S195-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC195)>=0,0,IFERROR(-PPMT($AH$66/12,(AB195-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC195)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB195-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL195)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK195-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL195)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK195-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU195)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT195-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU195)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT195-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD195)>=0,0,IFERROR(-PPMT($BI$66/12,(BC195-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD195)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC195-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,191,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL195)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK195-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL195)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK195-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU195)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT195-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU195)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT195-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD195)>=0,0,IFERROR(-PPMT($CI$66/12,(CC195-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD195)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC195-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM195)>=0,0,IFERROR(-PPMT($CR$66/12,(CL195-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM195)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL195-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV195)>=0,0,IFERROR(-PPMT($DA$66/12,(CU195-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV195)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU195-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},191,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE195)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD195-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE195)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD195-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[192,16,{"$f":"IF(('Comparison Calculator'!$E$11-B196)>=0,0,IFERROR(-PPMT($G$66/12,(A196-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B196)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A196-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-K196)>=0,0,IFERROR(-PPMT($P$66/12,(J196-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K196)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J196-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-T196)>=0,0,IFERROR(-PPMT($Y$66/12,(S196-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T196)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S196-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-AC196)>=0,0,IFERROR(-PPMT($AH$66/12,(AB196-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC196)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB196-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-AL196)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK196-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL196)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK196-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-AU196)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT196-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU196)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT196-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-BD196)>=0,0,IFERROR(-PPMT($BI$66/12,(BC196-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD196)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC196-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,192,16,{"$f":"IF(('Comparison Calculator'!$E$11-BL196)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK196-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL196)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK196-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-BU196)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT196-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU196)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT196-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-CD196)>=0,0,IFERROR(-PPMT($CI$66/12,(CC196-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD196)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC196-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-CM196)>=0,0,IFERROR(-PPMT($CR$66/12,(CL196-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM196)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL196-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-CV196)>=0,0,IFERROR(-PPMT($DA$66/12,(CU196-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV196)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU196-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},192,16,{"$f":"IF(('Comparison Calculator'!$E$11-DE196)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD196-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE196)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD196-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[193,17,{"$f":"IF(('Comparison Calculator'!$E$11-B197)>=0,0,IFERROR(-PPMT($G$66/12,(A197-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B197)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A197-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-K197)>=0,0,IFERROR(-PPMT($P$66/12,(J197-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K197)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J197-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-T197)>=0,0,IFERROR(-PPMT($Y$66/12,(S197-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T197)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S197-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC197)>=0,0,IFERROR(-PPMT($AH$66/12,(AB197-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC197)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB197-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL197)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK197-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL197)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK197-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU197)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT197-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU197)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT197-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD197)>=0,0,IFERROR(-PPMT($BI$66/12,(BC197-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD197)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC197-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,193,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL197)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK197-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL197)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK197-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU197)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT197-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU197)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT197-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD197)>=0,0,IFERROR(-PPMT($CI$66/12,(CC197-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD197)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC197-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM197)>=0,0,IFERROR(-PPMT($CR$66/12,(CL197-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM197)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL197-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV197)>=0,0,IFERROR(-PPMT($DA$66/12,(CU197-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV197)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU197-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},193,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE197)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD197-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE197)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD197-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[194,17,{"$f":"IF(('Comparison Calculator'!$E$11-B198)>=0,0,IFERROR(-PPMT($G$66/12,(A198-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B198)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A198-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"C198+D198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-K198)>=0,0,IFERROR(-PPMT($P$66/12,(J198-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K198)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J198-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"L198+M198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-T198)>=0,0,IFERROR(-PPMT($Y$66/12,(S198-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T198)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S198-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"U198+V198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC198)>=0,0,IFERROR(-PPMT($AH$66/12,(AB198-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC198)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB198-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AD198+AE198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL198)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK198-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL198)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK198-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM198+AN198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU198)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT198-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU198)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT198-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV198+AW198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD198)>=0,0,IFERROR(-PPMT($BI$66/12,(BC198-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD198)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC198-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE198+BF198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},null,null,194,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL198)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK198-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL198)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK198-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM198+BN198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU198)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT198-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU198)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT198-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV198+BW198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD198)>=0,0,IFERROR(-PPMT($CI$66/12,(CC198-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD198)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC198-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE198+CF198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM198)>=0,0,IFERROR(-PPMT($CR$66/12,(CL198-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM198)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL198-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN198+CO198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV198)>=0,0,IFERROR(-PPMT($DA$66/12,(CU198-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV198)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU198-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW198+CX198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},194,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE198)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD198-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE198)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD198-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF198+DG198","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"}]
[195,17,{"$f":"IF(('Comparison Calculator'!$E$11-B199)>=0,0,IFERROR(-PPMT($G$66/12,(A199-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B199)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A199-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"F198-C199","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-K199)>=0,0,IFERROR(-PPMT($P$66/12,(J199-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K199)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J199-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-T199)>=0,0,IFERROR(-PPMT($Y$66/12,(S199-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T199)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S199-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC199)>=0,0,IFERROR(-PPMT($AH$66/12,(AB199-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC199)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB199-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL199)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK199-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL199)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK199-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU199)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT199-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU199)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT199-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD199)>=0,0,IFERROR(-PPMT($BI$66/12,(BC199-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD199)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC199-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,195,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL199)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK199-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL199)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK199-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU199)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT199-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU199)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT199-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD199)>=0,0,IFERROR(-PPMT($CI$66/12,(CC199-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD199)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC199-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM199)>=0,0,IFERROR(-PPMT($CR$66/12,(CL199-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM199)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL199-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV199)>=0,0,IFERROR(-PPMT($DA$66/12,(CU199-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV199)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU199-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},195,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE199)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD199-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE199)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD199-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[196,17,{"$f":"IF(('Comparison Calculator'!$E$11-B200)>=0,0,IFERROR(-PPMT($G$66/12,(A200-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B200)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A200-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-K200)>=0,0,IFERROR(-PPMT($P$66/12,(J200-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K200)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J200-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-T200)>=0,0,IFERROR(-PPMT($Y$66/12,(S200-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T200)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S200-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC200)>=0,0,IFERROR(-PPMT($AH$66/12,(AB200-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC200)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB200-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL200)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK200-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL200)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK200-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU200)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT200-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU200)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT200-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD200)>=0,0,IFERROR(-PPMT($BI$66/12,(BC200-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD200)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC200-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,196,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL200)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK200-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL200)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK200-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU200)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT200-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU200)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT200-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD200)>=0,0,IFERROR(-PPMT($CI$66/12,(CC200-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD200)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC200-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM200)>=0,0,IFERROR(-PPMT($CR$66/12,(CL200-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM200)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL200-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV200)>=0,0,IFERROR(-PPMT($DA$66/12,(CU200-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV200)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU200-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},196,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE200)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD200-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE200)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD200-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[197,17,{"$f":"IF(('Comparison Calculator'!$E$11-B201)>=0,0,IFERROR(-PPMT($G$66/12,(A201-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B201)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A201-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-K201)>=0,0,IFERROR(-PPMT($P$66/12,(J201-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K201)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J201-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-T201)>=0,0,IFERROR(-PPMT($Y$66/12,(S201-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T201)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S201-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC201)>=0,0,IFERROR(-PPMT($AH$66/12,(AB201-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC201)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB201-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL201)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK201-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL201)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK201-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU201)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT201-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU201)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT201-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD201)>=0,0,IFERROR(-PPMT($BI$66/12,(BC201-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD201)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC201-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,197,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL201)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK201-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL201)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK201-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU201)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT201-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU201)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT201-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD201)>=0,0,IFERROR(-PPMT($CI$66/12,(CC201-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD201)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC201-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM201)>=0,0,IFERROR(-PPMT($CR$66/12,(CL201-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM201)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL201-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV201)>=0,0,IFERROR(-PPMT($DA$66/12,(CU201-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV201)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU201-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},197,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE201)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD201-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE201)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD201-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[198,17,{"$f":"IF(('Comparison Calculator'!$E$11-B202)>=0,0,IFERROR(-PPMT($G$66/12,(A202-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B202)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A202-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-K202)>=0,0,IFERROR(-PPMT($P$66/12,(J202-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K202)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J202-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-T202)>=0,0,IFERROR(-PPMT($Y$66/12,(S202-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T202)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S202-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC202)>=0,0,IFERROR(-PPMT($AH$66/12,(AB202-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC202)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB202-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL202)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK202-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL202)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK202-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU202)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT202-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU202)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT202-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD202)>=0,0,IFERROR(-PPMT($BI$66/12,(BC202-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD202)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC202-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,198,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL202)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK202-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL202)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK202-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU202)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT202-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU202)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT202-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD202)>=0,0,IFERROR(-PPMT($CI$66/12,(CC202-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD202)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC202-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM202)>=0,0,IFERROR(-PPMT($CR$66/12,(CL202-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM202)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL202-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV202)>=0,0,IFERROR(-PPMT($DA$66/12,(CU202-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV202)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU202-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},198,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE202)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD202-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE202)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD202-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[199,17,{"$f":"IF(('Comparison Calculator'!$E$11-B203)>=0,0,IFERROR(-PPMT($G$66/12,(A203-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B203)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A203-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-K203)>=0,0,IFERROR(-PPMT($P$66/12,(J203-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K203)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J203-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-T203)>=0,0,IFERROR(-PPMT($Y$66/12,(S203-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T203)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S203-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC203)>=0,0,IFERROR(-PPMT($AH$66/12,(AB203-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC203)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB203-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL203)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK203-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL203)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK203-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU203)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT203-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU203)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT203-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD203)>=0,0,IFERROR(-PPMT($BI$66/12,(BC203-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD203)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC203-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,199,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL203)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK203-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL203)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK203-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU203)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT203-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU203)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT203-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD203)>=0,0,IFERROR(-PPMT($CI$66/12,(CC203-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD203)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC203-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM203)>=0,0,IFERROR(-PPMT($CR$66/12,(CL203-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM203)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL203-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV203)>=0,0,IFERROR(-PPMT($DA$66/12,(CU203-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV203)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU203-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},199,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE203)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD203-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE203)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD203-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[200,17,{"$f":"IF(('Comparison Calculator'!$E$11-B204)>=0,0,IFERROR(-PPMT($G$66/12,(A204-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B204)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A204-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-K204)>=0,0,IFERROR(-PPMT($P$66/12,(J204-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K204)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J204-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-T204)>=0,0,IFERROR(-PPMT($Y$66/12,(S204-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T204)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S204-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC204)>=0,0,IFERROR(-PPMT($AH$66/12,(AB204-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC204)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB204-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL204)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK204-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL204)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK204-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU204)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT204-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU204)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT204-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD204)>=0,0,IFERROR(-PPMT($BI$66/12,(BC204-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD204)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC204-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,200,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL204)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK204-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL204)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK204-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU204)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT204-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU204)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT204-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD204)>=0,0,IFERROR(-PPMT($CI$66/12,(CC204-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD204)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC204-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM204)>=0,0,IFERROR(-PPMT($CR$66/12,(CL204-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM204)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL204-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV204)>=0,0,IFERROR(-PPMT($DA$66/12,(CU204-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV204)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU204-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},200,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE204)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD204-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE204)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD204-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[201,17,{"$f":"IF(('Comparison Calculator'!$E$11-B205)>=0,0,IFERROR(-PPMT($G$66/12,(A205-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B205)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A205-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-K205)>=0,0,IFERROR(-PPMT($P$66/12,(J205-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K205)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J205-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-T205)>=0,0,IFERROR(-PPMT($Y$66/12,(S205-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T205)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S205-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC205)>=0,0,IFERROR(-PPMT($AH$66/12,(AB205-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC205)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB205-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL205)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK205-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL205)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK205-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU205)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT205-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU205)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT205-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD205)>=0,0,IFERROR(-PPMT($BI$66/12,(BC205-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD205)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC205-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,201,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL205)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK205-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL205)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK205-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU205)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT205-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU205)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT205-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD205)>=0,0,IFERROR(-PPMT($CI$66/12,(CC205-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD205)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC205-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM205)>=0,0,IFERROR(-PPMT($CR$66/12,(CL205-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM205)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL205-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV205)>=0,0,IFERROR(-PPMT($DA$66/12,(CU205-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV205)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU205-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},201,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE205)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD205-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE205)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD205-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[202,17,{"$f":"IF(('Comparison Calculator'!$E$11-B206)>=0,0,IFERROR(-PPMT($G$66/12,(A206-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B206)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A206-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-K206)>=0,0,IFERROR(-PPMT($P$66/12,(J206-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K206)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J206-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-T206)>=0,0,IFERROR(-PPMT($Y$66/12,(S206-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T206)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S206-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC206)>=0,0,IFERROR(-PPMT($AH$66/12,(AB206-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC206)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB206-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL206)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK206-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL206)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK206-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU206)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT206-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU206)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT206-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD206)>=0,0,IFERROR(-PPMT($BI$66/12,(BC206-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD206)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC206-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,202,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL206)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK206-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL206)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK206-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU206)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT206-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU206)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT206-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD206)>=0,0,IFERROR(-PPMT($CI$66/12,(CC206-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD206)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC206-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM206)>=0,0,IFERROR(-PPMT($CR$66/12,(CL206-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM206)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL206-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV206)>=0,0,IFERROR(-PPMT($DA$66/12,(CU206-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV206)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU206-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},202,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE206)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD206-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE206)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD206-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[203,17,{"$f":"IF(('Comparison Calculator'!$E$11-B207)>=0,0,IFERROR(-PPMT($G$66/12,(A207-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B207)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A207-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-K207)>=0,0,IFERROR(-PPMT($P$66/12,(J207-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K207)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J207-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-T207)>=0,0,IFERROR(-PPMT($Y$66/12,(S207-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T207)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S207-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC207)>=0,0,IFERROR(-PPMT($AH$66/12,(AB207-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC207)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB207-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL207)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK207-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL207)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK207-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU207)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT207-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU207)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT207-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD207)>=0,0,IFERROR(-PPMT($BI$66/12,(BC207-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD207)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC207-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,203,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL207)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK207-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL207)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK207-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU207)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT207-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU207)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT207-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD207)>=0,0,IFERROR(-PPMT($CI$66/12,(CC207-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD207)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC207-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM207)>=0,0,IFERROR(-PPMT($CR$66/12,(CL207-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM207)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL207-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV207)>=0,0,IFERROR(-PPMT($DA$66/12,(CU207-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV207)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU207-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},203,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE207)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD207-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE207)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD207-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[204,17,{"$f":"IF(('Comparison Calculator'!$E$11-B208)>=0,0,IFERROR(-PPMT($G$66/12,(A208-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B208)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A208-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-K208)>=0,0,IFERROR(-PPMT($P$66/12,(J208-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K208)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J208-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-T208)>=0,0,IFERROR(-PPMT($Y$66/12,(S208-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T208)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S208-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-AC208)>=0,0,IFERROR(-PPMT($AH$66/12,(AB208-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC208)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB208-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-AL208)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK208-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL208)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK208-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-AU208)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT208-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU208)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT208-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-BD208)>=0,0,IFERROR(-PPMT($BI$66/12,(BC208-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD208)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC208-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,204,17,{"$f":"IF(('Comparison Calculator'!$E$11-BL208)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK208-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL208)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK208-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-BU208)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT208-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU208)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT208-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-CD208)>=0,0,IFERROR(-PPMT($CI$66/12,(CC208-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD208)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC208-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-CM208)>=0,0,IFERROR(-PPMT($CR$66/12,(CL208-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM208)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL208-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-CV208)>=0,0,IFERROR(-PPMT($DA$66/12,(CU208-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV208)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU208-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},204,17,{"$f":"IF(('Comparison Calculator'!$E$11-DE208)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD208-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE208)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD208-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[205,18,{"$f":"IF(('Comparison Calculator'!$E$11-B209)>=0,0,IFERROR(-PPMT($G$66/12,(A209-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B209)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A209-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-K209)>=0,0,IFERROR(-PPMT($P$66/12,(J209-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K209)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J209-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-T209)>=0,0,IFERROR(-PPMT($Y$66/12,(S209-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T209)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S209-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC209)>=0,0,IFERROR(-PPMT($AH$66/12,(AB209-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC209)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB209-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL209)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK209-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL209)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK209-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU209)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT209-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU209)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT209-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD209)>=0,0,IFERROR(-PPMT($BI$66/12,(BC209-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD209)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC209-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,205,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL209)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK209-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL209)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK209-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU209)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT209-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU209)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT209-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD209)>=0,0,IFERROR(-PPMT($CI$66/12,(CC209-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD209)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC209-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM209)>=0,0,IFERROR(-PPMT($CR$66/12,(CL209-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM209)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL209-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV209)>=0,0,IFERROR(-PPMT($DA$66/12,(CU209-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV209)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU209-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},205,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE209)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD209-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE209)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD209-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[206,18,{"$f":"IF(('Comparison Calculator'!$E$11-B210)>=0,0,IFERROR(-PPMT($G$66/12,(A210-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B210)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A210-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-K210)>=0,0,IFERROR(-PPMT($P$66/12,(J210-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K210)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J210-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-T210)>=0,0,IFERROR(-PPMT($Y$66/12,(S210-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T210)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S210-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC210)>=0,0,IFERROR(-PPMT($AH$66/12,(AB210-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC210)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB210-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL210)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK210-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL210)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK210-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU210)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT210-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU210)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT210-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD210)>=0,0,IFERROR(-PPMT($BI$66/12,(BC210-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD210)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC210-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,206,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL210)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK210-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL210)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK210-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU210)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT210-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU210)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT210-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD210)>=0,0,IFERROR(-PPMT($CI$66/12,(CC210-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD210)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC210-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM210)>=0,0,IFERROR(-PPMT($CR$66/12,(CL210-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM210)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL210-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV210)>=0,0,IFERROR(-PPMT($DA$66/12,(CU210-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV210)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU210-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},206,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE210)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD210-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE210)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD210-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[207,18,{"$f":"IF(('Comparison Calculator'!$E$11-B211)>=0,0,IFERROR(-PPMT($G$66/12,(A211-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B211)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A211-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-K211)>=0,0,IFERROR(-PPMT($P$66/12,(J211-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K211)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J211-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-T211)>=0,0,IFERROR(-PPMT($Y$66/12,(S211-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T211)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S211-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC211)>=0,0,IFERROR(-PPMT($AH$66/12,(AB211-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC211)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB211-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL211)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK211-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL211)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK211-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU211)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT211-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU211)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT211-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD211)>=0,0,IFERROR(-PPMT($BI$66/12,(BC211-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD211)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC211-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,207,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL211)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK211-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL211)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK211-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU211)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT211-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU211)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT211-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD211)>=0,0,IFERROR(-PPMT($CI$66/12,(CC211-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD211)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC211-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM211)>=0,0,IFERROR(-PPMT($CR$66/12,(CL211-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM211)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL211-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV211)>=0,0,IFERROR(-PPMT($DA$66/12,(CU211-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV211)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU211-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},207,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE211)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD211-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE211)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD211-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[208,18,{"$f":"IF(('Comparison Calculator'!$E$11-B212)>=0,0,IFERROR(-PPMT($G$66/12,(A212-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B212)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A212-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-K212)>=0,0,IFERROR(-PPMT($P$66/12,(J212-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K212)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J212-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-T212)>=0,0,IFERROR(-PPMT($Y$66/12,(S212-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T212)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S212-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC212)>=0,0,IFERROR(-PPMT($AH$66/12,(AB212-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC212)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB212-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL212)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK212-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL212)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK212-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU212)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT212-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU212)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT212-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD212)>=0,0,IFERROR(-PPMT($BI$66/12,(BC212-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD212)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC212-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,208,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL212)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK212-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL212)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK212-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU212)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT212-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU212)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT212-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD212)>=0,0,IFERROR(-PPMT($CI$66/12,(CC212-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD212)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC212-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM212)>=0,0,IFERROR(-PPMT($CR$66/12,(CL212-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM212)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL212-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV212)>=0,0,IFERROR(-PPMT($DA$66/12,(CU212-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV212)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU212-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},208,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE212)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD212-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE212)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD212-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[209,18,{"$f":"IF(('Comparison Calculator'!$E$11-B213)>=0,0,IFERROR(-PPMT($G$66/12,(A213-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B213)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A213-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-K213)>=0,0,IFERROR(-PPMT($P$66/12,(J213-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K213)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J213-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-T213)>=0,0,IFERROR(-PPMT($Y$66/12,(S213-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T213)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S213-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC213)>=0,0,IFERROR(-PPMT($AH$66/12,(AB213-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC213)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB213-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL213)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK213-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL213)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK213-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU213)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT213-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU213)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT213-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD213)>=0,0,IFERROR(-PPMT($BI$66/12,(BC213-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD213)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC213-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,209,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL213)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK213-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL213)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK213-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU213)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT213-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU213)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT213-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD213)>=0,0,IFERROR(-PPMT($CI$66/12,(CC213-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD213)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC213-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM213)>=0,0,IFERROR(-PPMT($CR$66/12,(CL213-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM213)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL213-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV213)>=0,0,IFERROR(-PPMT($DA$66/12,(CU213-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV213)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU213-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},209,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE213)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD213-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE213)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD213-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[210,18,{"$f":"IF(('Comparison Calculator'!$E$11-B214)>=0,0,IFERROR(-PPMT($G$66/12,(A214-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B214)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A214-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-K214)>=0,0,IFERROR(-PPMT($P$66/12,(J214-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K214)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J214-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-T214)>=0,0,IFERROR(-PPMT($Y$66/12,(S214-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T214)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S214-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC214)>=0,0,IFERROR(-PPMT($AH$66/12,(AB214-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC214)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB214-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL214)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK214-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL214)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK214-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU214)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT214-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU214)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT214-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD214)>=0,0,IFERROR(-PPMT($BI$66/12,(BC214-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD214)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC214-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,210,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL214)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK214-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL214)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK214-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU214)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT214-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU214)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT214-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD214)>=0,0,IFERROR(-PPMT($CI$66/12,(CC214-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD214)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC214-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM214)>=0,0,IFERROR(-PPMT($CR$66/12,(CL214-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM214)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL214-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV214)>=0,0,IFERROR(-PPMT($DA$66/12,(CU214-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV214)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU214-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},210,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE214)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD214-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE214)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD214-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[211,18,{"$f":"IF(('Comparison Calculator'!$E$11-B215)>=0,0,IFERROR(-PPMT($G$66/12,(A215-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B215)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A215-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-K215)>=0,0,IFERROR(-PPMT($P$66/12,(J215-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K215)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J215-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-T215)>=0,0,IFERROR(-PPMT($Y$66/12,(S215-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T215)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S215-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC215)>=0,0,IFERROR(-PPMT($AH$66/12,(AB215-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC215)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB215-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL215)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK215-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL215)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK215-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU215)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT215-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU215)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT215-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD215)>=0,0,IFERROR(-PPMT($BI$66/12,(BC215-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD215)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC215-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,211,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL215)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK215-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL215)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK215-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU215)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT215-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU215)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT215-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD215)>=0,0,IFERROR(-PPMT($CI$66/12,(CC215-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD215)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC215-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM215)>=0,0,IFERROR(-PPMT($CR$66/12,(CL215-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM215)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL215-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV215)>=0,0,IFERROR(-PPMT($DA$66/12,(CU215-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV215)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU215-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},211,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE215)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD215-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE215)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD215-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[212,18,{"$f":"IF(('Comparison Calculator'!$E$11-B216)>=0,0,IFERROR(-PPMT($G$66/12,(A216-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B216)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A216-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-K216)>=0,0,IFERROR(-PPMT($P$66/12,(J216-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K216)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J216-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-T216)>=0,0,IFERROR(-PPMT($Y$66/12,(S216-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T216)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S216-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC216)>=0,0,IFERROR(-PPMT($AH$66/12,(AB216-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC216)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB216-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL216)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK216-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL216)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK216-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU216)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT216-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU216)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT216-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD216)>=0,0,IFERROR(-PPMT($BI$66/12,(BC216-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD216)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC216-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,212,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL216)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK216-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL216)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK216-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU216)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT216-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU216)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT216-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD216)>=0,0,IFERROR(-PPMT($CI$66/12,(CC216-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD216)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC216-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM216)>=0,0,IFERROR(-PPMT($CR$66/12,(CL216-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM216)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL216-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV216)>=0,0,IFERROR(-PPMT($DA$66/12,(CU216-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV216)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU216-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},212,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE216)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD216-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE216)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD216-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[213,18,{"$f":"IF(('Comparison Calculator'!$E$11-B217)>=0,0,IFERROR(-PPMT($G$66/12,(A217-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B217)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A217-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-K217)>=0,0,IFERROR(-PPMT($P$66/12,(J217-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K217)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J217-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"O216-L217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-T217)>=0,0,IFERROR(-PPMT($Y$66/12,(S217-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T217)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S217-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"X216-U217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC217)>=0,0,IFERROR(-PPMT($AH$66/12,(AB217-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC217)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB217-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AG216-AD217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL217)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK217-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL217)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK217-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AP216-AM217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU217)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT217-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU217)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT217-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AY216-AV217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD217)>=0,0,IFERROR(-PPMT($BI$66/12,(BC217-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD217)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC217-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BH216-BE217","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,213,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL217)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK217-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL217)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK217-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BP216-BM217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU217)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT217-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU217)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT217-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BY216-BV217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD217)>=0,0,IFERROR(-PPMT($CI$66/12,(CC217-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD217)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC217-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CH216-CE217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM217)>=0,0,IFERROR(-PPMT($CR$66/12,(CL217-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM217)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL217-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CQ216-CN217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV217)>=0,0,IFERROR(-PPMT($DA$66/12,(CU217-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV217)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU217-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CZ216-CW217","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},213,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE217)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD217-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE217)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD217-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"DI216-DF217","v":{"v":1800000,"d":"$1,800,000.00"}}]
[214,18,{"$f":"IF(('Comparison Calculator'!$E$11-B218)>=0,0,IFERROR(-PPMT($G$66/12,(A218-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B218)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A218-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-K218)>=0,0,IFERROR(-PPMT($P$66/12,(J218-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K218)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J218-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-T218)>=0,0,IFERROR(-PPMT($Y$66/12,(S218-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T218)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S218-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC218)>=0,0,IFERROR(-PPMT($AH$66/12,(AB218-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC218)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB218-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL218)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK218-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL218)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK218-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU218)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT218-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU218)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT218-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD218)>=0,0,IFERROR(-PPMT($BI$66/12,(BC218-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD218)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC218-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,214,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL218)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK218-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL218)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK218-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU218)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT218-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU218)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT218-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD218)>=0,0,IFERROR(-PPMT($CI$66/12,(CC218-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD218)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC218-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM218)>=0,0,IFERROR(-PPMT($CR$66/12,(CL218-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM218)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL218-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV218)>=0,0,IFERROR(-PPMT($DA$66/12,(CU218-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV218)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU218-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},214,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE218)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD218-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE218)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD218-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[215,18,{"$f":"IF(('Comparison Calculator'!$E$11-B219)>=0,0,IFERROR(-PPMT($G$66/12,(A219-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B219)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A219-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-K219)>=0,0,IFERROR(-PPMT($P$66/12,(J219-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K219)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J219-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-T219)>=0,0,IFERROR(-PPMT($Y$66/12,(S219-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T219)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S219-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC219)>=0,0,IFERROR(-PPMT($AH$66/12,(AB219-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC219)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB219-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL219)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK219-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL219)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK219-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU219)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT219-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU219)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT219-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD219)>=0,0,IFERROR(-PPMT($BI$66/12,(BC219-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD219)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC219-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,215,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL219)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK219-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL219)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK219-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU219)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT219-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU219)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT219-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD219)>=0,0,IFERROR(-PPMT($CI$66/12,(CC219-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD219)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC219-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM219)>=0,0,IFERROR(-PPMT($CR$66/12,(CL219-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM219)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL219-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV219)>=0,0,IFERROR(-PPMT($DA$66/12,(CU219-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV219)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU219-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},215,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE219)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD219-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE219)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD219-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[216,18,{"$f":"IF(('Comparison Calculator'!$E$11-B220)>=0,0,IFERROR(-PPMT($G$66/12,(A220-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B220)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A220-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-K220)>=0,0,IFERROR(-PPMT($P$66/12,(J220-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K220)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J220-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-T220)>=0,0,IFERROR(-PPMT($Y$66/12,(S220-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T220)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S220-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-AC220)>=0,0,IFERROR(-PPMT($AH$66/12,(AB220-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC220)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB220-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-AL220)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK220-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL220)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK220-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-AU220)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT220-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU220)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT220-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-BD220)>=0,0,IFERROR(-PPMT($BI$66/12,(BC220-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD220)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC220-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,216,18,{"$f":"IF(('Comparison Calculator'!$E$11-BL220)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK220-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL220)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK220-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-BU220)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT220-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU220)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT220-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-CD220)>=0,0,IFERROR(-PPMT($CI$66/12,(CC220-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD220)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC220-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-CM220)>=0,0,IFERROR(-PPMT($CR$66/12,(CL220-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM220)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL220-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-CV220)>=0,0,IFERROR(-PPMT($DA$66/12,(CU220-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV220)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU220-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},216,18,{"$f":"IF(('Comparison Calculator'!$E$11-DE220)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD220-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE220)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD220-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[217,19,{"$f":"IF(('Comparison Calculator'!$E$11-B221)>=0,0,IFERROR(-PPMT($G$66/12,(A221-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B221)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A221-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-K221)>=0,0,IFERROR(-PPMT($P$66/12,(J221-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K221)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J221-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-T221)>=0,0,IFERROR(-PPMT($Y$66/12,(S221-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T221)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S221-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC221)>=0,0,IFERROR(-PPMT($AH$66/12,(AB221-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC221)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB221-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL221)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK221-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL221)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK221-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU221)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT221-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU221)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT221-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD221)>=0,0,IFERROR(-PPMT($BI$66/12,(BC221-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD221)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC221-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,217,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL221)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK221-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL221)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK221-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU221)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT221-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU221)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT221-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD221)>=0,0,IFERROR(-PPMT($CI$66/12,(CC221-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD221)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC221-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM221)>=0,0,IFERROR(-PPMT($CR$66/12,(CL221-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM221)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL221-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV221)>=0,0,IFERROR(-PPMT($DA$66/12,(CU221-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV221)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU221-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},217,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE221)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD221-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE221)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD221-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[218,19,{"$f":"IF(('Comparison Calculator'!$E$11-B222)>=0,0,IFERROR(-PPMT($G$66/12,(A222-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B222)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A222-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-K222)>=0,0,IFERROR(-PPMT($P$66/12,(J222-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K222)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J222-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-T222)>=0,0,IFERROR(-PPMT($Y$66/12,(S222-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T222)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S222-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC222)>=0,0,IFERROR(-PPMT($AH$66/12,(AB222-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC222)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB222-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL222)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK222-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL222)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK222-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU222)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT222-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU222)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT222-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD222)>=0,0,IFERROR(-PPMT($BI$66/12,(BC222-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD222)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC222-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,218,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL222)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK222-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL222)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK222-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU222)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT222-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU222)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT222-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD222)>=0,0,IFERROR(-PPMT($CI$66/12,(CC222-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD222)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC222-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM222)>=0,0,IFERROR(-PPMT($CR$66/12,(CL222-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM222)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL222-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV222)>=0,0,IFERROR(-PPMT($DA$66/12,(CU222-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV222)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU222-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},218,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE222)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD222-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE222)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD222-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[219,19,{"$f":"IF(('Comparison Calculator'!$E$11-B223)>=0,0,IFERROR(-PPMT($G$66/12,(A223-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B223)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A223-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-K223)>=0,0,IFERROR(-PPMT($P$66/12,(J223-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K223)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J223-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-T223)>=0,0,IFERROR(-PPMT($Y$66/12,(S223-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T223)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S223-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC223)>=0,0,IFERROR(-PPMT($AH$66/12,(AB223-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC223)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB223-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL223)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK223-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL223)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK223-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU223)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT223-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU223)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT223-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD223)>=0,0,IFERROR(-PPMT($BI$66/12,(BC223-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD223)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC223-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,219,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL223)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK223-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL223)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK223-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU223)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT223-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU223)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT223-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD223)>=0,0,IFERROR(-PPMT($CI$66/12,(CC223-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD223)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC223-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM223)>=0,0,IFERROR(-PPMT($CR$66/12,(CL223-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM223)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL223-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV223)>=0,0,IFERROR(-PPMT($DA$66/12,(CU223-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV223)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU223-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},219,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE223)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD223-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE223)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD223-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[220,19,{"$f":"IF(('Comparison Calculator'!$E$11-B224)>=0,0,IFERROR(-PPMT($G$66/12,(A224-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B224)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A224-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-K224)>=0,0,IFERROR(-PPMT($P$66/12,(J224-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K224)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J224-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-T224)>=0,0,IFERROR(-PPMT($Y$66/12,(S224-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T224)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S224-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC224)>=0,0,IFERROR(-PPMT($AH$66/12,(AB224-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC224)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB224-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL224)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK224-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL224)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK224-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU224)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT224-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU224)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT224-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD224)>=0,0,IFERROR(-PPMT($BI$66/12,(BC224-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD224)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC224-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,220,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL224)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK224-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL224)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK224-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU224)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT224-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU224)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT224-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD224)>=0,0,IFERROR(-PPMT($CI$66/12,(CC224-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD224)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC224-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM224)>=0,0,IFERROR(-PPMT($CR$66/12,(CL224-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM224)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL224-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV224)>=0,0,IFERROR(-PPMT($DA$66/12,(CU224-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV224)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU224-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},220,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE224)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD224-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE224)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD224-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[221,19,{"$f":"IF(('Comparison Calculator'!$E$11-B225)>=0,0,IFERROR(-PPMT($G$66/12,(A225-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B225)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A225-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-K225)>=0,0,IFERROR(-PPMT($P$66/12,(J225-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K225)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J225-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-T225)>=0,0,IFERROR(-PPMT($Y$66/12,(S225-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T225)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S225-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC225)>=0,0,IFERROR(-PPMT($AH$66/12,(AB225-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC225)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB225-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL225)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK225-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL225)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK225-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU225)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT225-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU225)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT225-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD225)>=0,0,IFERROR(-PPMT($BI$66/12,(BC225-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD225)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC225-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,221,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL225)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK225-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL225)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK225-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU225)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT225-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU225)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT225-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD225)>=0,0,IFERROR(-PPMT($CI$66/12,(CC225-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD225)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC225-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM225)>=0,0,IFERROR(-PPMT($CR$66/12,(CL225-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM225)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL225-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV225)>=0,0,IFERROR(-PPMT($DA$66/12,(CU225-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV225)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU225-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},221,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE225)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD225-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE225)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD225-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[222,19,{"$f":"IF(('Comparison Calculator'!$E$11-B226)>=0,0,IFERROR(-PPMT($G$66/12,(A226-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B226)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A226-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-K226)>=0,0,IFERROR(-PPMT($P$66/12,(J226-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K226)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J226-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-T226)>=0,0,IFERROR(-PPMT($Y$66/12,(S226-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T226)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S226-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC226)>=0,0,IFERROR(-PPMT($AH$66/12,(AB226-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC226)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB226-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL226)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK226-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL226)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK226-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU226)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT226-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU226)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT226-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD226)>=0,0,IFERROR(-PPMT($BI$66/12,(BC226-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD226)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC226-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,222,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL226)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK226-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL226)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK226-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU226)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT226-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU226)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT226-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD226)>=0,0,IFERROR(-PPMT($CI$66/12,(CC226-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD226)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC226-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM226)>=0,0,IFERROR(-PPMT($CR$66/12,(CL226-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM226)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL226-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV226)>=0,0,IFERROR(-PPMT($DA$66/12,(CU226-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV226)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU226-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},222,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE226)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD226-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE226)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD226-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[223,19,{"$f":"IF(('Comparison Calculator'!$E$11-B227)>=0,0,IFERROR(-PPMT($G$66/12,(A227-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B227)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A227-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-K227)>=0,0,IFERROR(-PPMT($P$66/12,(J227-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K227)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J227-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-T227)>=0,0,IFERROR(-PPMT($Y$66/12,(S227-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T227)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S227-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC227)>=0,0,IFERROR(-PPMT($AH$66/12,(AB227-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC227)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB227-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL227)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK227-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL227)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK227-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU227)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT227-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU227)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT227-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD227)>=0,0,IFERROR(-PPMT($BI$66/12,(BC227-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD227)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC227-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,223,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL227)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK227-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL227)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK227-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU227)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT227-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU227)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT227-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD227)>=0,0,IFERROR(-PPMT($CI$66/12,(CC227-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD227)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC227-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM227)>=0,0,IFERROR(-PPMT($CR$66/12,(CL227-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM227)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL227-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV227)>=0,0,IFERROR(-PPMT($DA$66/12,(CU227-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV227)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU227-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},223,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE227)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD227-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE227)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD227-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[224,19,{"$f":"IF(('Comparison Calculator'!$E$11-B228)>=0,0,IFERROR(-PPMT($G$66/12,(A228-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B228)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A228-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-K228)>=0,0,IFERROR(-PPMT($P$66/12,(J228-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K228)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J228-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-T228)>=0,0,IFERROR(-PPMT($Y$66/12,(S228-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T228)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S228-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC228)>=0,0,IFERROR(-PPMT($AH$66/12,(AB228-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC228)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB228-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL228)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK228-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL228)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK228-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU228)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT228-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU228)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT228-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD228)>=0,0,IFERROR(-PPMT($BI$66/12,(BC228-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD228)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC228-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,224,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL228)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK228-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL228)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK228-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU228)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT228-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU228)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT228-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD228)>=0,0,IFERROR(-PPMT($CI$66/12,(CC228-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD228)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC228-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM228)>=0,0,IFERROR(-PPMT($CR$66/12,(CL228-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM228)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL228-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV228)>=0,0,IFERROR(-PPMT($DA$66/12,(CU228-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV228)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU228-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},224,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE228)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD228-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE228)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD228-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[225,19,{"$f":"IF(('Comparison Calculator'!$E$11-B229)>=0,0,IFERROR(-PPMT($G$66/12,(A229-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B229)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A229-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-K229)>=0,0,IFERROR(-PPMT($P$66/12,(J229-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K229)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J229-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-T229)>=0,0,IFERROR(-PPMT($Y$66/12,(S229-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T229)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S229-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC229)>=0,0,IFERROR(-PPMT($AH$66/12,(AB229-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC229)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB229-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL229)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK229-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL229)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK229-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU229)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT229-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU229)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT229-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD229)>=0,0,IFERROR(-PPMT($BI$66/12,(BC229-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD229)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC229-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,225,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL229)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK229-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL229)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK229-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU229)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT229-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU229)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT229-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD229)>=0,0,IFERROR(-PPMT($CI$66/12,(CC229-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD229)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC229-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM229)>=0,0,IFERROR(-PPMT($CR$66/12,(CL229-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM229)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL229-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV229)>=0,0,IFERROR(-PPMT($DA$66/12,(CU229-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV229)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU229-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},225,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE229)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD229-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE229)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD229-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[226,19,{"$f":"IF(('Comparison Calculator'!$E$11-B230)>=0,0,IFERROR(-PPMT($G$66/12,(A230-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B230)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A230-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-K230)>=0,0,IFERROR(-PPMT($P$66/12,(J230-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K230)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J230-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-T230)>=0,0,IFERROR(-PPMT($Y$66/12,(S230-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T230)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S230-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC230)>=0,0,IFERROR(-PPMT($AH$66/12,(AB230-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC230)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB230-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL230)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK230-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL230)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK230-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU230)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT230-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU230)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT230-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD230)>=0,0,IFERROR(-PPMT($BI$66/12,(BC230-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD230)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC230-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,226,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL230)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK230-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL230)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK230-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU230)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT230-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU230)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT230-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD230)>=0,0,IFERROR(-PPMT($CI$66/12,(CC230-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD230)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC230-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM230)>=0,0,IFERROR(-PPMT($CR$66/12,(CL230-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM230)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL230-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV230)>=0,0,IFERROR(-PPMT($DA$66/12,(CU230-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV230)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU230-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},226,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE230)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD230-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE230)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD230-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[227,19,{"$f":"IF(('Comparison Calculator'!$E$11-B231)>=0,0,IFERROR(-PPMT($G$66/12,(A231-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B231)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A231-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-K231)>=0,0,IFERROR(-PPMT($P$66/12,(J231-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K231)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J231-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-T231)>=0,0,IFERROR(-PPMT($Y$66/12,(S231-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T231)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S231-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC231)>=0,0,IFERROR(-PPMT($AH$66/12,(AB231-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC231)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB231-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL231)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK231-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL231)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK231-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU231)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT231-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU231)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT231-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD231)>=0,0,IFERROR(-PPMT($BI$66/12,(BC231-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD231)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC231-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,227,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL231)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK231-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL231)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK231-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU231)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT231-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU231)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT231-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD231)>=0,0,IFERROR(-PPMT($CI$66/12,(CC231-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD231)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC231-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM231)>=0,0,IFERROR(-PPMT($CR$66/12,(CL231-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM231)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL231-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV231)>=0,0,IFERROR(-PPMT($DA$66/12,(CU231-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV231)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU231-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},227,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE231)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD231-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE231)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD231-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[228,19,{"$f":"IF(('Comparison Calculator'!$E$11-B232)>=0,0,IFERROR(-PPMT($G$66/12,(A232-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B232)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A232-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-K232)>=0,0,IFERROR(-PPMT($P$66/12,(J232-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K232)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J232-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-T232)>=0,0,IFERROR(-PPMT($Y$66/12,(S232-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T232)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S232-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-AC232)>=0,0,IFERROR(-PPMT($AH$66/12,(AB232-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC232)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB232-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-AL232)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK232-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL232)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK232-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-AU232)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT232-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU232)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT232-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-BD232)>=0,0,IFERROR(-PPMT($BI$66/12,(BC232-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD232)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC232-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,228,19,{"$f":"IF(('Comparison Calculator'!$E$11-BL232)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK232-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL232)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK232-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-BU232)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT232-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU232)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT232-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-CD232)>=0,0,IFERROR(-PPMT($CI$66/12,(CC232-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD232)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC232-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-CM232)>=0,0,IFERROR(-PPMT($CR$66/12,(CL232-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM232)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL232-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-CV232)>=0,0,IFERROR(-PPMT($DA$66/12,(CU232-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV232)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU232-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},228,19,{"$f":"IF(('Comparison Calculator'!$E$11-DE232)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD232-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE232)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD232-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[229,20,{"$f":"IF(('Comparison Calculator'!$E$11-B233)>=0,0,IFERROR(-PPMT($G$66/12,(A233-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B233)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A233-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-K233)>=0,0,IFERROR(-PPMT($P$66/12,(J233-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K233)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J233-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-T233)>=0,0,IFERROR(-PPMT($Y$66/12,(S233-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T233)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S233-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC233)>=0,0,IFERROR(-PPMT($AH$66/12,(AB233-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC233)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB233-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL233)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK233-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL233)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK233-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU233)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT233-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU233)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT233-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD233)>=0,0,IFERROR(-PPMT($BI$66/12,(BC233-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD233)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC233-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,229,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL233)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK233-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL233)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK233-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU233)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT233-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU233)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT233-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD233)>=0,0,IFERROR(-PPMT($CI$66/12,(CC233-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD233)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC233-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM233)>=0,0,IFERROR(-PPMT($CR$66/12,(CL233-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM233)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL233-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV233)>=0,0,IFERROR(-PPMT($DA$66/12,(CU233-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV233)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU233-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},229,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE233)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD233-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE233)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD233-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[230,20,{"$f":"IF(('Comparison Calculator'!$E$11-B234)>=0,0,IFERROR(-PPMT($G$66/12,(A234-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B234)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A234-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-K234)>=0,0,IFERROR(-PPMT($P$66/12,(J234-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K234)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J234-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-T234)>=0,0,IFERROR(-PPMT($Y$66/12,(S234-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T234)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S234-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC234)>=0,0,IFERROR(-PPMT($AH$66/12,(AB234-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC234)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB234-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL234)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK234-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL234)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK234-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU234)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT234-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU234)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT234-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD234)>=0,0,IFERROR(-PPMT($BI$66/12,(BC234-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD234)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC234-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,230,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL234)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK234-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL234)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK234-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU234)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT234-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU234)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT234-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD234)>=0,0,IFERROR(-PPMT($CI$66/12,(CC234-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD234)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC234-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM234)>=0,0,IFERROR(-PPMT($CR$66/12,(CL234-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM234)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL234-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV234)>=0,0,IFERROR(-PPMT($DA$66/12,(CU234-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV234)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU234-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},230,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE234)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD234-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE234)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD234-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[231,20,{"$f":"IF(('Comparison Calculator'!$E$11-B235)>=0,0,IFERROR(-PPMT($G$66/12,(A235-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B235)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A235-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-K235)>=0,0,IFERROR(-PPMT($P$66/12,(J235-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K235)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J235-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-T235)>=0,0,IFERROR(-PPMT($Y$66/12,(S235-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T235)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S235-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC235)>=0,0,IFERROR(-PPMT($AH$66/12,(AB235-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC235)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB235-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL235)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK235-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL235)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK235-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU235)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT235-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU235)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT235-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD235)>=0,0,IFERROR(-PPMT($BI$66/12,(BC235-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD235)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC235-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,231,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL235)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK235-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL235)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK235-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU235)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT235-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU235)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT235-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD235)>=0,0,IFERROR(-PPMT($CI$66/12,(CC235-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD235)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC235-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM235)>=0,0,IFERROR(-PPMT($CR$66/12,(CL235-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM235)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL235-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV235)>=0,0,IFERROR(-PPMT($DA$66/12,(CU235-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV235)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU235-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},231,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE235)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD235-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE235)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD235-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[232,20,{"$f":"IF(('Comparison Calculator'!$E$11-B236)>=0,0,IFERROR(-PPMT($G$66/12,(A236-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B236)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A236-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-K236)>=0,0,IFERROR(-PPMT($P$66/12,(J236-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K236)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J236-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-T236)>=0,0,IFERROR(-PPMT($Y$66/12,(S236-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T236)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S236-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC236)>=0,0,IFERROR(-PPMT($AH$66/12,(AB236-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC236)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB236-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL236)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK236-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL236)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK236-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU236)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT236-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU236)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT236-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD236)>=0,0,IFERROR(-PPMT($BI$66/12,(BC236-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD236)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC236-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,232,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL236)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK236-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL236)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK236-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU236)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT236-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU236)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT236-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD236)>=0,0,IFERROR(-PPMT($CI$66/12,(CC236-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD236)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC236-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM236)>=0,0,IFERROR(-PPMT($CR$66/12,(CL236-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM236)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL236-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV236)>=0,0,IFERROR(-PPMT($DA$66/12,(CU236-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV236)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU236-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},232,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE236)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD236-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE236)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD236-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[233,20,{"$f":"IF(('Comparison Calculator'!$E$11-B237)>=0,0,IFERROR(-PPMT($G$66/12,(A237-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B237)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A237-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-K237)>=0,0,IFERROR(-PPMT($P$66/12,(J237-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K237)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J237-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-T237)>=0,0,IFERROR(-PPMT($Y$66/12,(S237-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T237)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S237-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC237)>=0,0,IFERROR(-PPMT($AH$66/12,(AB237-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC237)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB237-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL237)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK237-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL237)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK237-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU237)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT237-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU237)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT237-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD237)>=0,0,IFERROR(-PPMT($BI$66/12,(BC237-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD237)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC237-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,233,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL237)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK237-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL237)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK237-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU237)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT237-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU237)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT237-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD237)>=0,0,IFERROR(-PPMT($CI$66/12,(CC237-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD237)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC237-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM237)>=0,0,IFERROR(-PPMT($CR$66/12,(CL237-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM237)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL237-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV237)>=0,0,IFERROR(-PPMT($DA$66/12,(CU237-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV237)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU237-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},233,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE237)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD237-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE237)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD237-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[234,20,{"$f":"IF(('Comparison Calculator'!$E$11-B238)>=0,0,IFERROR(-PPMT($G$66/12,(A238-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B238)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A238-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-K238)>=0,0,IFERROR(-PPMT($P$66/12,(J238-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K238)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J238-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-T238)>=0,0,IFERROR(-PPMT($Y$66/12,(S238-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T238)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S238-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC238)>=0,0,IFERROR(-PPMT($AH$66/12,(AB238-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC238)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB238-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL238)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK238-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL238)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK238-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU238)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT238-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU238)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT238-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD238)>=0,0,IFERROR(-PPMT($BI$66/12,(BC238-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD238)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC238-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,234,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL238)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK238-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL238)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK238-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU238)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT238-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU238)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT238-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD238)>=0,0,IFERROR(-PPMT($CI$66/12,(CC238-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD238)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC238-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM238)>=0,0,IFERROR(-PPMT($CR$66/12,(CL238-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM238)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL238-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV238)>=0,0,IFERROR(-PPMT($DA$66/12,(CU238-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV238)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU238-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},234,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE238)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD238-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE238)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD238-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[235,20,{"$f":"IF(('Comparison Calculator'!$E$11-B239)>=0,0,IFERROR(-PPMT($G$66/12,(A239-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B239)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A239-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-K239)>=0,0,IFERROR(-PPMT($P$66/12,(J239-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K239)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J239-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-T239)>=0,0,IFERROR(-PPMT($Y$66/12,(S239-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T239)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S239-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC239)>=0,0,IFERROR(-PPMT($AH$66/12,(AB239-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC239)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB239-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL239)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK239-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL239)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK239-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU239)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT239-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU239)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT239-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD239)>=0,0,IFERROR(-PPMT($BI$66/12,(BC239-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD239)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC239-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,235,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL239)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK239-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL239)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK239-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU239)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT239-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU239)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT239-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD239)>=0,0,IFERROR(-PPMT($CI$66/12,(CC239-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD239)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC239-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM239)>=0,0,IFERROR(-PPMT($CR$66/12,(CL239-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM239)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL239-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV239)>=0,0,IFERROR(-PPMT($DA$66/12,(CU239-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV239)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU239-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},235,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE239)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD239-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE239)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD239-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[236,20,{"$f":"IF(('Comparison Calculator'!$E$11-B240)>=0,0,IFERROR(-PPMT($G$66/12,(A240-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B240)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A240-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-K240)>=0,0,IFERROR(-PPMT($P$66/12,(J240-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K240)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J240-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-T240)>=0,0,IFERROR(-PPMT($Y$66/12,(S240-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T240)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S240-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC240)>=0,0,IFERROR(-PPMT($AH$66/12,(AB240-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC240)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB240-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL240)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK240-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL240)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK240-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU240)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT240-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU240)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT240-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD240)>=0,0,IFERROR(-PPMT($BI$66/12,(BC240-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD240)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC240-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,236,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL240)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK240-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL240)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK240-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU240)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT240-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU240)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT240-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD240)>=0,0,IFERROR(-PPMT($CI$66/12,(CC240-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD240)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC240-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM240)>=0,0,IFERROR(-PPMT($CR$66/12,(CL240-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM240)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL240-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV240)>=0,0,IFERROR(-PPMT($DA$66/12,(CU240-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV240)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU240-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},236,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE240)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD240-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE240)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD240-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[237,20,{"$f":"IF(('Comparison Calculator'!$E$11-B241)>=0,0,IFERROR(-PPMT($G$66/12,(A241-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B241)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A241-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-K241)>=0,0,IFERROR(-PPMT($P$66/12,(J241-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K241)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J241-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-T241)>=0,0,IFERROR(-PPMT($Y$66/12,(S241-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T241)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S241-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC241)>=0,0,IFERROR(-PPMT($AH$66/12,(AB241-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC241)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB241-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL241)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK241-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL241)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK241-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU241)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT241-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU241)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT241-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD241)>=0,0,IFERROR(-PPMT($BI$66/12,(BC241-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD241)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC241-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,237,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL241)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK241-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL241)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK241-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU241)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT241-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU241)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT241-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD241)>=0,0,IFERROR(-PPMT($CI$66/12,(CC241-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD241)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC241-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM241)>=0,0,IFERROR(-PPMT($CR$66/12,(CL241-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM241)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL241-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV241)>=0,0,IFERROR(-PPMT($DA$66/12,(CU241-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV241)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU241-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},237,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE241)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD241-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE241)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD241-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[238,20,{"$f":"IF(('Comparison Calculator'!$E$11-B242)>=0,0,IFERROR(-PPMT($G$66/12,(A242-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B242)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A242-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-K242)>=0,0,IFERROR(-PPMT($P$66/12,(J242-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K242)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J242-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-T242)>=0,0,IFERROR(-PPMT($Y$66/12,(S242-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T242)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S242-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC242)>=0,0,IFERROR(-PPMT($AH$66/12,(AB242-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC242)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB242-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL242)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK242-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL242)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK242-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU242)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT242-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU242)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT242-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD242)>=0,0,IFERROR(-PPMT($BI$66/12,(BC242-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD242)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC242-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,238,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL242)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK242-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL242)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK242-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU242)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT242-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU242)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT242-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD242)>=0,0,IFERROR(-PPMT($CI$66/12,(CC242-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD242)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC242-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM242)>=0,0,IFERROR(-PPMT($CR$66/12,(CL242-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM242)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL242-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV242)>=0,0,IFERROR(-PPMT($DA$66/12,(CU242-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV242)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU242-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},238,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE242)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD242-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE242)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD242-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[239,20,{"$f":"IF(('Comparison Calculator'!$E$11-B243)>=0,0,IFERROR(-PPMT($G$66/12,(A243-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B243)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A243-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-K243)>=0,0,IFERROR(-PPMT($P$66/12,(J243-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K243)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J243-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-T243)>=0,0,IFERROR(-PPMT($Y$66/12,(S243-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T243)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S243-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC243)>=0,0,IFERROR(-PPMT($AH$66/12,(AB243-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC243)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB243-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL243)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK243-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL243)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK243-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU243)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT243-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU243)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT243-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD243)>=0,0,IFERROR(-PPMT($BI$66/12,(BC243-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD243)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC243-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,239,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL243)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK243-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL243)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK243-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU243)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT243-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU243)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT243-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD243)>=0,0,IFERROR(-PPMT($CI$66/12,(CC243-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD243)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC243-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM243)>=0,0,IFERROR(-PPMT($CR$66/12,(CL243-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM243)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL243-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV243)>=0,0,IFERROR(-PPMT($DA$66/12,(CU243-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV243)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU243-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},239,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE243)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD243-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE243)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD243-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[240,20,{"$f":"IF(('Comparison Calculator'!$E$11-B244)>=0,0,IFERROR(-PPMT($G$66/12,(A244-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B244)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A244-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-K244)>=0,0,IFERROR(-PPMT($P$66/12,(J244-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K244)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J244-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-T244)>=0,0,IFERROR(-PPMT($Y$66/12,(S244-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T244)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S244-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-AC244)>=0,0,IFERROR(-PPMT($AH$66/12,(AB244-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC244)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB244-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-AL244)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK244-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL244)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK244-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-AU244)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT244-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU244)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT244-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-BD244)>=0,0,IFERROR(-PPMT($BI$66/12,(BC244-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD244)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC244-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,240,20,{"$f":"IF(('Comparison Calculator'!$E$11-BL244)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK244-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL244)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK244-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-BU244)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT244-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU244)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT244-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-CD244)>=0,0,IFERROR(-PPMT($CI$66/12,(CC244-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD244)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC244-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-CM244)>=0,0,IFERROR(-PPMT($CR$66/12,(CL244-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM244)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL244-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-CV244)>=0,0,IFERROR(-PPMT($DA$66/12,(CU244-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV244)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU244-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},240,20,{"$f":"IF(('Comparison Calculator'!$E$11-DE244)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD244-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE244)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD244-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[241,21,{"$f":"IF(('Comparison Calculator'!$E$11-B245)>=0,0,IFERROR(-PPMT($G$66/12,(A245-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B245)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A245-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-K245)>=0,0,IFERROR(-PPMT($P$66/12,(J245-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K245)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J245-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-T245)>=0,0,IFERROR(-PPMT($Y$66/12,(S245-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T245)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S245-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC245)>=0,0,IFERROR(-PPMT($AH$66/12,(AB245-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC245)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB245-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL245)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK245-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL245)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK245-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU245)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT245-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU245)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT245-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD245)>=0,0,IFERROR(-PPMT($BI$66/12,(BC245-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD245)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC245-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,241,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL245)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK245-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL245)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK245-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU245)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT245-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU245)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT245-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD245)>=0,0,IFERROR(-PPMT($CI$66/12,(CC245-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD245)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC245-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM245)>=0,0,IFERROR(-PPMT($CR$66/12,(CL245-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM245)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL245-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV245)>=0,0,IFERROR(-PPMT($DA$66/12,(CU245-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV245)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU245-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},241,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE245)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD245-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE245)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD245-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[242,21,{"$f":"IF(('Comparison Calculator'!$E$11-B246)>=0,0,IFERROR(-PPMT($G$66/12,(A246-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B246)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A246-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-K246)>=0,0,IFERROR(-PPMT($P$66/12,(J246-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K246)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J246-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-T246)>=0,0,IFERROR(-PPMT($Y$66/12,(S246-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T246)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S246-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC246)>=0,0,IFERROR(-PPMT($AH$66/12,(AB246-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC246)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB246-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL246)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK246-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL246)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK246-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU246)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT246-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU246)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT246-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD246)>=0,0,IFERROR(-PPMT($BI$66/12,(BC246-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD246)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC246-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,242,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL246)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK246-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL246)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK246-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU246)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT246-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU246)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT246-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD246)>=0,0,IFERROR(-PPMT($CI$66/12,(CC246-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD246)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC246-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM246)>=0,0,IFERROR(-PPMT($CR$66/12,(CL246-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM246)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL246-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV246)>=0,0,IFERROR(-PPMT($DA$66/12,(CU246-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV246)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU246-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},242,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE246)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD246-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE246)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD246-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[243,21,{"$f":"IF(('Comparison Calculator'!$E$11-B247)>=0,0,IFERROR(-PPMT($G$66/12,(A247-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B247)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A247-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-K247)>=0,0,IFERROR(-PPMT($P$66/12,(J247-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K247)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J247-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-T247)>=0,0,IFERROR(-PPMT($Y$66/12,(S247-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T247)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S247-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC247)>=0,0,IFERROR(-PPMT($AH$66/12,(AB247-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC247)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB247-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL247)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK247-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL247)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK247-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU247)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT247-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU247)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT247-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD247)>=0,0,IFERROR(-PPMT($BI$66/12,(BC247-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD247)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC247-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,243,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL247)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK247-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL247)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK247-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU247)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT247-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU247)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT247-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD247)>=0,0,IFERROR(-PPMT($CI$66/12,(CC247-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD247)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC247-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM247)>=0,0,IFERROR(-PPMT($CR$66/12,(CL247-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM247)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL247-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV247)>=0,0,IFERROR(-PPMT($DA$66/12,(CU247-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV247)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU247-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},243,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE247)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD247-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE247)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD247-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[244,21,{"$f":"IF(('Comparison Calculator'!$E$11-B248)>=0,0,IFERROR(-PPMT($G$66/12,(A248-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B248)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A248-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-K248)>=0,0,IFERROR(-PPMT($P$66/12,(J248-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K248)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J248-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-T248)>=0,0,IFERROR(-PPMT($Y$66/12,(S248-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T248)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S248-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC248)>=0,0,IFERROR(-PPMT($AH$66/12,(AB248-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC248)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB248-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL248)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK248-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL248)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK248-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU248)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT248-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU248)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT248-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD248)>=0,0,IFERROR(-PPMT($BI$66/12,(BC248-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD248)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC248-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,244,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL248)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK248-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL248)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK248-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU248)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT248-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU248)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT248-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD248)>=0,0,IFERROR(-PPMT($CI$66/12,(CC248-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD248)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC248-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM248)>=0,0,IFERROR(-PPMT($CR$66/12,(CL248-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM248)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL248-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV248)>=0,0,IFERROR(-PPMT($DA$66/12,(CU248-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV248)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU248-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},244,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE248)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD248-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE248)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD248-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[245,21,{"$f":"IF(('Comparison Calculator'!$E$11-B249)>=0,0,IFERROR(-PPMT($G$66/12,(A249-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B249)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A249-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-K249)>=0,0,IFERROR(-PPMT($P$66/12,(J249-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K249)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J249-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-T249)>=0,0,IFERROR(-PPMT($Y$66/12,(S249-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T249)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S249-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC249)>=0,0,IFERROR(-PPMT($AH$66/12,(AB249-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC249)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB249-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL249)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK249-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL249)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK249-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU249)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT249-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU249)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT249-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD249)>=0,0,IFERROR(-PPMT($BI$66/12,(BC249-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD249)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC249-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,245,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL249)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK249-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL249)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK249-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU249)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT249-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU249)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT249-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD249)>=0,0,IFERROR(-PPMT($CI$66/12,(CC249-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD249)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC249-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM249)>=0,0,IFERROR(-PPMT($CR$66/12,(CL249-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM249)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL249-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV249)>=0,0,IFERROR(-PPMT($DA$66/12,(CU249-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV249)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU249-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},245,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE249)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD249-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE249)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD249-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[246,21,{"$f":"IF(('Comparison Calculator'!$E$11-B250)>=0,0,IFERROR(-PPMT($G$66/12,(A250-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B250)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A250-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-K250)>=0,0,IFERROR(-PPMT($P$66/12,(J250-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K250)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J250-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-T250)>=0,0,IFERROR(-PPMT($Y$66/12,(S250-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T250)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S250-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC250)>=0,0,IFERROR(-PPMT($AH$66/12,(AB250-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC250)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB250-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL250)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK250-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL250)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK250-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU250)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT250-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU250)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT250-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD250)>=0,0,IFERROR(-PPMT($BI$66/12,(BC250-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD250)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC250-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,246,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL250)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK250-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL250)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK250-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU250)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT250-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU250)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT250-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD250)>=0,0,IFERROR(-PPMT($CI$66/12,(CC250-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD250)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC250-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM250)>=0,0,IFERROR(-PPMT($CR$66/12,(CL250-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM250)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL250-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV250)>=0,0,IFERROR(-PPMT($DA$66/12,(CU250-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV250)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU250-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},246,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE250)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD250-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE250)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD250-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[247,21,{"$f":"IF(('Comparison Calculator'!$E$11-B251)>=0,0,IFERROR(-PPMT($G$66/12,(A251-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B251)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A251-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-K251)>=0,0,IFERROR(-PPMT($P$66/12,(J251-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K251)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J251-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-T251)>=0,0,IFERROR(-PPMT($Y$66/12,(S251-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T251)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S251-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC251)>=0,0,IFERROR(-PPMT($AH$66/12,(AB251-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC251)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB251-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL251)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK251-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL251)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK251-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU251)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT251-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU251)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT251-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD251)>=0,0,IFERROR(-PPMT($BI$66/12,(BC251-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD251)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC251-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,247,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL251)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK251-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL251)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK251-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU251)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT251-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU251)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT251-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD251)>=0,0,IFERROR(-PPMT($CI$66/12,(CC251-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD251)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC251-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM251)>=0,0,IFERROR(-PPMT($CR$66/12,(CL251-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM251)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL251-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV251)>=0,0,IFERROR(-PPMT($DA$66/12,(CU251-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV251)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU251-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},247,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE251)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD251-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE251)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD251-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[248,21,{"$f":"IF(('Comparison Calculator'!$E$11-B252)>=0,0,IFERROR(-PPMT($G$66/12,(A252-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B252)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A252-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-K252)>=0,0,IFERROR(-PPMT($P$66/12,(J252-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K252)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J252-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-T252)>=0,0,IFERROR(-PPMT($Y$66/12,(S252-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T252)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S252-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC252)>=0,0,IFERROR(-PPMT($AH$66/12,(AB252-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC252)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB252-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL252)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK252-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL252)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK252-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU252)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT252-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU252)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT252-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD252)>=0,0,IFERROR(-PPMT($BI$66/12,(BC252-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD252)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC252-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,248,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL252)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK252-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL252)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK252-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU252)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT252-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU252)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT252-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD252)>=0,0,IFERROR(-PPMT($CI$66/12,(CC252-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD252)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC252-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM252)>=0,0,IFERROR(-PPMT($CR$66/12,(CL252-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM252)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL252-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV252)>=0,0,IFERROR(-PPMT($DA$66/12,(CU252-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV252)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU252-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},248,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE252)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD252-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE252)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD252-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[249,21,{"$f":"IF(('Comparison Calculator'!$E$11-B253)>=0,0,IFERROR(-PPMT($G$66/12,(A253-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B253)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A253-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-K253)>=0,0,IFERROR(-PPMT($P$66/12,(J253-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K253)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J253-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-T253)>=0,0,IFERROR(-PPMT($Y$66/12,(S253-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T253)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S253-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC253)>=0,0,IFERROR(-PPMT($AH$66/12,(AB253-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC253)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB253-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL253)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK253-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL253)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK253-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU253)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT253-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU253)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT253-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD253)>=0,0,IFERROR(-PPMT($BI$66/12,(BC253-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD253)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC253-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,249,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL253)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK253-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL253)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK253-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU253)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT253-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU253)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT253-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD253)>=0,0,IFERROR(-PPMT($CI$66/12,(CC253-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD253)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC253-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM253)>=0,0,IFERROR(-PPMT($CR$66/12,(CL253-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM253)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL253-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV253)>=0,0,IFERROR(-PPMT($DA$66/12,(CU253-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV253)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU253-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},249,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE253)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD253-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE253)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD253-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[250,21,{"$f":"IF(('Comparison Calculator'!$E$11-B254)>=0,0,IFERROR(-PPMT($G$66/12,(A254-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B254)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A254-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-K254)>=0,0,IFERROR(-PPMT($P$66/12,(J254-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K254)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J254-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-T254)>=0,0,IFERROR(-PPMT($Y$66/12,(S254-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T254)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S254-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC254)>=0,0,IFERROR(-PPMT($AH$66/12,(AB254-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC254)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB254-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL254)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK254-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL254)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK254-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU254)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT254-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU254)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT254-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD254)>=0,0,IFERROR(-PPMT($BI$66/12,(BC254-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD254)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC254-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,250,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL254)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK254-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL254)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK254-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU254)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT254-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU254)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT254-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD254)>=0,0,IFERROR(-PPMT($CI$66/12,(CC254-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD254)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC254-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM254)>=0,0,IFERROR(-PPMT($CR$66/12,(CL254-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM254)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL254-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV254)>=0,0,IFERROR(-PPMT($DA$66/12,(CU254-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV254)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU254-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},250,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE254)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD254-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE254)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD254-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[251,21,{"$f":"IF(('Comparison Calculator'!$E$11-B255)>=0,0,IFERROR(-PPMT($G$66/12,(A255-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B255)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A255-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-K255)>=0,0,IFERROR(-PPMT($P$66/12,(J255-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K255)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J255-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-T255)>=0,0,IFERROR(-PPMT($Y$66/12,(S255-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T255)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S255-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC255)>=0,0,IFERROR(-PPMT($AH$66/12,(AB255-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC255)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB255-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL255)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK255-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL255)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK255-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU255)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT255-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU255)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT255-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD255)>=0,0,IFERROR(-PPMT($BI$66/12,(BC255-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD255)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC255-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,251,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL255)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK255-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL255)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK255-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU255)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT255-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU255)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT255-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD255)>=0,0,IFERROR(-PPMT($CI$66/12,(CC255-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD255)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC255-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM255)>=0,0,IFERROR(-PPMT($CR$66/12,(CL255-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM255)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL255-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV255)>=0,0,IFERROR(-PPMT($DA$66/12,(CU255-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV255)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU255-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},251,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE255)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD255-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE255)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD255-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[252,21,{"$f":"IF(('Comparison Calculator'!$E$11-B256)>=0,0,IFERROR(-PPMT($G$66/12,(A256-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B256)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A256-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-K256)>=0,0,IFERROR(-PPMT($P$66/12,(J256-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K256)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J256-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-T256)>=0,0,IFERROR(-PPMT($Y$66/12,(S256-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T256)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S256-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-AC256)>=0,0,IFERROR(-PPMT($AH$66/12,(AB256-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC256)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB256-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-AL256)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK256-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL256)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK256-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-AU256)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT256-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU256)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT256-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-BD256)>=0,0,IFERROR(-PPMT($BI$66/12,(BC256-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD256)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC256-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,252,21,{"$f":"IF(('Comparison Calculator'!$E$11-BL256)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK256-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL256)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK256-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-BU256)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT256-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU256)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT256-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-CD256)>=0,0,IFERROR(-PPMT($CI$66/12,(CC256-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD256)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC256-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-CM256)>=0,0,IFERROR(-PPMT($CR$66/12,(CL256-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM256)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL256-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-CV256)>=0,0,IFERROR(-PPMT($DA$66/12,(CU256-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV256)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU256-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},252,21,{"$f":"IF(('Comparison Calculator'!$E$11-DE256)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD256-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE256)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD256-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[253,22,{"$f":"IF(('Comparison Calculator'!$E$11-B257)>=0,0,IFERROR(-PPMT($G$66/12,(A257-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B257)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A257-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-K257)>=0,0,IFERROR(-PPMT($P$66/12,(J257-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K257)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J257-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-T257)>=0,0,IFERROR(-PPMT($Y$66/12,(S257-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T257)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S257-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC257)>=0,0,IFERROR(-PPMT($AH$66/12,(AB257-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC257)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB257-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL257)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK257-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL257)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK257-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU257)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT257-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU257)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT257-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD257)>=0,0,IFERROR(-PPMT($BI$66/12,(BC257-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD257)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC257-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,253,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL257)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK257-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL257)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK257-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU257)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT257-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU257)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT257-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD257)>=0,0,IFERROR(-PPMT($CI$66/12,(CC257-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD257)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC257-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM257)>=0,0,IFERROR(-PPMT($CR$66/12,(CL257-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM257)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL257-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV257)>=0,0,IFERROR(-PPMT($DA$66/12,(CU257-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV257)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU257-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},253,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE257)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD257-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE257)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD257-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[254,22,{"$f":"IF(('Comparison Calculator'!$E$11-B258)>=0,0,IFERROR(-PPMT($G$66/12,(A258-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B258)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A258-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-K258)>=0,0,IFERROR(-PPMT($P$66/12,(J258-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K258)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J258-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-T258)>=0,0,IFERROR(-PPMT($Y$66/12,(S258-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T258)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S258-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC258)>=0,0,IFERROR(-PPMT($AH$66/12,(AB258-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC258)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB258-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL258)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK258-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL258)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK258-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU258)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT258-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU258)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT258-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD258)>=0,0,IFERROR(-PPMT($BI$66/12,(BC258-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD258)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC258-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,254,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL258)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK258-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL258)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK258-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU258)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT258-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU258)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT258-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD258)>=0,0,IFERROR(-PPMT($CI$66/12,(CC258-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD258)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC258-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM258)>=0,0,IFERROR(-PPMT($CR$66/12,(CL258-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM258)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL258-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV258)>=0,0,IFERROR(-PPMT($DA$66/12,(CU258-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV258)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU258-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},254,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE258)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD258-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE258)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD258-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[255,22,{"$f":"IF(('Comparison Calculator'!$E$11-B259)>=0,0,IFERROR(-PPMT($G$66/12,(A259-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B259)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A259-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-K259)>=0,0,IFERROR(-PPMT($P$66/12,(J259-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K259)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J259-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-T259)>=0,0,IFERROR(-PPMT($Y$66/12,(S259-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T259)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S259-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC259)>=0,0,IFERROR(-PPMT($AH$66/12,(AB259-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC259)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB259-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL259)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK259-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL259)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK259-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU259)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT259-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU259)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT259-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD259)>=0,0,IFERROR(-PPMT($BI$66/12,(BC259-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD259)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC259-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,255,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL259)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK259-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL259)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK259-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU259)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT259-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU259)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT259-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD259)>=0,0,IFERROR(-PPMT($CI$66/12,(CC259-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD259)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC259-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM259)>=0,0,IFERROR(-PPMT($CR$66/12,(CL259-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM259)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL259-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV259)>=0,0,IFERROR(-PPMT($DA$66/12,(CU259-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV259)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU259-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},255,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE259)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD259-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE259)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD259-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[256,22,{"$f":"IF(('Comparison Calculator'!$E$11-B260)>=0,0,IFERROR(-PPMT($G$66/12,(A260-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B260)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A260-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-K260)>=0,0,IFERROR(-PPMT($P$66/12,(J260-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K260)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J260-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-T260)>=0,0,IFERROR(-PPMT($Y$66/12,(S260-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T260)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S260-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC260)>=0,0,IFERROR(-PPMT($AH$66/12,(AB260-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC260)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB260-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL260)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK260-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL260)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK260-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU260)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT260-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU260)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT260-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD260)>=0,0,IFERROR(-PPMT($BI$66/12,(BC260-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD260)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC260-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,256,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL260)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK260-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL260)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK260-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU260)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT260-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU260)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT260-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD260)>=0,0,IFERROR(-PPMT($CI$66/12,(CC260-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD260)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC260-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM260)>=0,0,IFERROR(-PPMT($CR$66/12,(CL260-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM260)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL260-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV260)>=0,0,IFERROR(-PPMT($DA$66/12,(CU260-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV260)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU260-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},256,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE260)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD260-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE260)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD260-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[257,22,{"$f":"IF(('Comparison Calculator'!$E$11-B261)>=0,0,IFERROR(-PPMT($G$66/12,(A261-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B261)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A261-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-K261)>=0,0,IFERROR(-PPMT($P$66/12,(J261-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K261)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J261-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-T261)>=0,0,IFERROR(-PPMT($Y$66/12,(S261-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T261)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S261-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC261)>=0,0,IFERROR(-PPMT($AH$66/12,(AB261-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC261)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB261-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL261)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK261-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL261)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK261-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU261)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT261-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU261)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT261-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD261)>=0,0,IFERROR(-PPMT($BI$66/12,(BC261-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD261)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC261-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,257,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL261)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK261-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL261)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK261-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU261)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT261-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU261)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT261-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD261)>=0,0,IFERROR(-PPMT($CI$66/12,(CC261-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD261)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC261-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM261)>=0,0,IFERROR(-PPMT($CR$66/12,(CL261-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM261)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL261-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV261)>=0,0,IFERROR(-PPMT($DA$66/12,(CU261-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV261)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU261-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},257,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE261)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD261-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE261)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD261-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[258,22,{"$f":"IF(('Comparison Calculator'!$E$11-B262)>=0,0,IFERROR(-PPMT($G$66/12,(A262-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B262)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A262-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"C262+D262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-K262)>=0,0,IFERROR(-PPMT($P$66/12,(J262-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K262)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J262-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"L262+M262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-T262)>=0,0,IFERROR(-PPMT($Y$66/12,(S262-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T262)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S262-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"U262+V262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC262)>=0,0,IFERROR(-PPMT($AH$66/12,(AB262-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC262)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB262-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AD262+AE262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL262)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK262-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL262)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK262-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM262+AN262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU262)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT262-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU262)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT262-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV262+AW262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD262)>=0,0,IFERROR(-PPMT($BI$66/12,(BC262-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD262)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC262-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE262+BF262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},null,null,258,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL262)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK262-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL262)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK262-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM262+BN262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU262)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT262-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU262)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT262-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV262+BW262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD262)>=0,0,IFERROR(-PPMT($CI$66/12,(CC262-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD262)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC262-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE262+CF262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM262)>=0,0,IFERROR(-PPMT($CR$66/12,(CL262-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM262)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL262-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN262+CO262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV262)>=0,0,IFERROR(-PPMT($DA$66/12,(CU262-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV262)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU262-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW262+CX262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},258,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE262)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD262-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE262)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD262-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF262+DG262","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"}]
[259,22,{"$f":"IF(('Comparison Calculator'!$E$11-B263)>=0,0,IFERROR(-PPMT($G$66/12,(A263-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B263)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A263-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"F262-C263","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-K263)>=0,0,IFERROR(-PPMT($P$66/12,(J263-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K263)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J263-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-T263)>=0,0,IFERROR(-PPMT($Y$66/12,(S263-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T263)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S263-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC263)>=0,0,IFERROR(-PPMT($AH$66/12,(AB263-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC263)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB263-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL263)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK263-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL263)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK263-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU263)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT263-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU263)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT263-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD263)>=0,0,IFERROR(-PPMT($BI$66/12,(BC263-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD263)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC263-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,259,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL263)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK263-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL263)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK263-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU263)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT263-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU263)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT263-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD263)>=0,0,IFERROR(-PPMT($CI$66/12,(CC263-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD263)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC263-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM263)>=0,0,IFERROR(-PPMT($CR$66/12,(CL263-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM263)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL263-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV263)>=0,0,IFERROR(-PPMT($DA$66/12,(CU263-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV263)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU263-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},259,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE263)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD263-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE263)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD263-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[260,22,{"$f":"IF(('Comparison Calculator'!$E$11-B264)>=0,0,IFERROR(-PPMT($G$66/12,(A264-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B264)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A264-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-K264)>=0,0,IFERROR(-PPMT($P$66/12,(J264-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K264)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J264-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-T264)>=0,0,IFERROR(-PPMT($Y$66/12,(S264-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T264)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S264-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC264)>=0,0,IFERROR(-PPMT($AH$66/12,(AB264-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC264)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB264-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL264)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK264-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL264)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK264-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU264)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT264-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU264)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT264-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD264)>=0,0,IFERROR(-PPMT($BI$66/12,(BC264-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD264)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC264-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,260,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL264)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK264-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL264)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK264-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU264)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT264-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU264)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT264-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD264)>=0,0,IFERROR(-PPMT($CI$66/12,(CC264-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD264)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC264-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM264)>=0,0,IFERROR(-PPMT($CR$66/12,(CL264-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM264)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL264-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV264)>=0,0,IFERROR(-PPMT($DA$66/12,(CU264-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV264)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU264-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},260,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE264)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD264-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE264)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD264-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[261,22,{"$f":"IF(('Comparison Calculator'!$E$11-B265)>=0,0,IFERROR(-PPMT($G$66/12,(A265-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B265)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A265-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-K265)>=0,0,IFERROR(-PPMT($P$66/12,(J265-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K265)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J265-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-T265)>=0,0,IFERROR(-PPMT($Y$66/12,(S265-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T265)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S265-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC265)>=0,0,IFERROR(-PPMT($AH$66/12,(AB265-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC265)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB265-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL265)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK265-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL265)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK265-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU265)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT265-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU265)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT265-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD265)>=0,0,IFERROR(-PPMT($BI$66/12,(BC265-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD265)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC265-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,261,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL265)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK265-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL265)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK265-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU265)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT265-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU265)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT265-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD265)>=0,0,IFERROR(-PPMT($CI$66/12,(CC265-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD265)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC265-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM265)>=0,0,IFERROR(-PPMT($CR$66/12,(CL265-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM265)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL265-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV265)>=0,0,IFERROR(-PPMT($DA$66/12,(CU265-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV265)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU265-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},261,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE265)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD265-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE265)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD265-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[262,22,{"$f":"IF(('Comparison Calculator'!$E$11-B266)>=0,0,IFERROR(-PPMT($G$66/12,(A266-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B266)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A266-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-K266)>=0,0,IFERROR(-PPMT($P$66/12,(J266-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K266)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J266-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-T266)>=0,0,IFERROR(-PPMT($Y$66/12,(S266-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T266)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S266-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC266)>=0,0,IFERROR(-PPMT($AH$66/12,(AB266-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC266)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB266-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL266)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK266-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL266)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK266-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU266)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT266-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU266)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT266-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD266)>=0,0,IFERROR(-PPMT($BI$66/12,(BC266-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD266)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC266-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,262,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL266)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK266-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL266)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK266-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU266)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT266-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU266)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT266-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD266)>=0,0,IFERROR(-PPMT($CI$66/12,(CC266-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD266)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC266-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM266)>=0,0,IFERROR(-PPMT($CR$66/12,(CL266-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM266)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL266-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV266)>=0,0,IFERROR(-PPMT($DA$66/12,(CU266-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV266)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU266-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},262,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE266)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD266-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE266)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD266-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[263,22,{"$f":"IF(('Comparison Calculator'!$E$11-B267)>=0,0,IFERROR(-PPMT($G$66/12,(A267-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B267)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A267-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-K267)>=0,0,IFERROR(-PPMT($P$66/12,(J267-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K267)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J267-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-T267)>=0,0,IFERROR(-PPMT($Y$66/12,(S267-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T267)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S267-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC267)>=0,0,IFERROR(-PPMT($AH$66/12,(AB267-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC267)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB267-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL267)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK267-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL267)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK267-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU267)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT267-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU267)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT267-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD267)>=0,0,IFERROR(-PPMT($BI$66/12,(BC267-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD267)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC267-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,263,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL267)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK267-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL267)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK267-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU267)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT267-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU267)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT267-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD267)>=0,0,IFERROR(-PPMT($CI$66/12,(CC267-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD267)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC267-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM267)>=0,0,IFERROR(-PPMT($CR$66/12,(CL267-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM267)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL267-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV267)>=0,0,IFERROR(-PPMT($DA$66/12,(CU267-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV267)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU267-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},263,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE267)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD267-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE267)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD267-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[264,22,{"$f":"IF(('Comparison Calculator'!$E$11-B268)>=0,0,IFERROR(-PPMT($G$66/12,(A268-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B268)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A268-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-K268)>=0,0,IFERROR(-PPMT($P$66/12,(J268-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K268)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J268-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-T268)>=0,0,IFERROR(-PPMT($Y$66/12,(S268-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T268)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S268-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-AC268)>=0,0,IFERROR(-PPMT($AH$66/12,(AB268-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC268)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB268-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-AL268)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK268-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL268)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK268-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-AU268)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT268-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU268)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT268-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-BD268)>=0,0,IFERROR(-PPMT($BI$66/12,(BC268-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD268)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC268-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,264,22,{"$f":"IF(('Comparison Calculator'!$E$11-BL268)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK268-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL268)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK268-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-BU268)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT268-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU268)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT268-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-CD268)>=0,0,IFERROR(-PPMT($CI$66/12,(CC268-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD268)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC268-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-CM268)>=0,0,IFERROR(-PPMT($CR$66/12,(CL268-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM268)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL268-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-CV268)>=0,0,IFERROR(-PPMT($DA$66/12,(CU268-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV268)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU268-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},264,22,{"$f":"IF(('Comparison Calculator'!$E$11-DE268)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD268-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE268)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD268-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[265,23,{"$f":"IF(('Comparison Calculator'!$E$11-B269)>=0,0,IFERROR(-PPMT($G$66/12,(A269-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B269)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A269-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-K269)>=0,0,IFERROR(-PPMT($P$66/12,(J269-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K269)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J269-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-T269)>=0,0,IFERROR(-PPMT($Y$66/12,(S269-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T269)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S269-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC269)>=0,0,IFERROR(-PPMT($AH$66/12,(AB269-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC269)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB269-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL269)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK269-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL269)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK269-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU269)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT269-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU269)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT269-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD269)>=0,0,IFERROR(-PPMT($BI$66/12,(BC269-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD269)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC269-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,265,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL269)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK269-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL269)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK269-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU269)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT269-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU269)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT269-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD269)>=0,0,IFERROR(-PPMT($CI$66/12,(CC269-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD269)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC269-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM269)>=0,0,IFERROR(-PPMT($CR$66/12,(CL269-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM269)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL269-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV269)>=0,0,IFERROR(-PPMT($DA$66/12,(CU269-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV269)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU269-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},265,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE269)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD269-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE269)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD269-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[266,23,{"$f":"IF(('Comparison Calculator'!$E$11-B270)>=0,0,IFERROR(-PPMT($G$66/12,(A270-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B270)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A270-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-K270)>=0,0,IFERROR(-PPMT($P$66/12,(J270-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K270)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J270-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-T270)>=0,0,IFERROR(-PPMT($Y$66/12,(S270-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T270)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S270-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC270)>=0,0,IFERROR(-PPMT($AH$66/12,(AB270-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC270)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB270-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL270)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK270-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL270)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK270-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU270)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT270-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU270)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT270-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD270)>=0,0,IFERROR(-PPMT($BI$66/12,(BC270-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD270)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC270-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,266,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL270)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK270-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL270)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK270-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU270)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT270-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU270)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT270-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD270)>=0,0,IFERROR(-PPMT($CI$66/12,(CC270-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD270)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC270-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM270)>=0,0,IFERROR(-PPMT($CR$66/12,(CL270-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM270)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL270-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV270)>=0,0,IFERROR(-PPMT($DA$66/12,(CU270-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV270)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU270-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},266,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE270)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD270-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE270)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD270-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[267,23,{"$f":"IF(('Comparison Calculator'!$E$11-B271)>=0,0,IFERROR(-PPMT($G$66/12,(A271-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B271)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A271-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-K271)>=0,0,IFERROR(-PPMT($P$66/12,(J271-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K271)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J271-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-T271)>=0,0,IFERROR(-PPMT($Y$66/12,(S271-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T271)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S271-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC271)>=0,0,IFERROR(-PPMT($AH$66/12,(AB271-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC271)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB271-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL271)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK271-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL271)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK271-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU271)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT271-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU271)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT271-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD271)>=0,0,IFERROR(-PPMT($BI$66/12,(BC271-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD271)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC271-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,267,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL271)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK271-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL271)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK271-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU271)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT271-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU271)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT271-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD271)>=0,0,IFERROR(-PPMT($CI$66/12,(CC271-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD271)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC271-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM271)>=0,0,IFERROR(-PPMT($CR$66/12,(CL271-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM271)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL271-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV271)>=0,0,IFERROR(-PPMT($DA$66/12,(CU271-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV271)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU271-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},267,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE271)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD271-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE271)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD271-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[268,23,{"$f":"IF(('Comparison Calculator'!$E$11-B272)>=0,0,IFERROR(-PPMT($G$66/12,(A272-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B272)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A272-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-K272)>=0,0,IFERROR(-PPMT($P$66/12,(J272-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K272)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J272-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-T272)>=0,0,IFERROR(-PPMT($Y$66/12,(S272-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T272)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S272-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC272)>=0,0,IFERROR(-PPMT($AH$66/12,(AB272-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC272)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB272-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL272)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK272-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL272)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK272-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU272)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT272-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU272)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT272-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD272)>=0,0,IFERROR(-PPMT($BI$66/12,(BC272-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD272)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC272-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,268,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL272)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK272-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL272)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK272-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU272)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT272-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU272)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT272-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD272)>=0,0,IFERROR(-PPMT($CI$66/12,(CC272-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD272)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC272-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM272)>=0,0,IFERROR(-PPMT($CR$66/12,(CL272-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM272)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL272-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV272)>=0,0,IFERROR(-PPMT($DA$66/12,(CU272-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV272)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU272-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},268,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE272)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD272-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE272)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD272-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[269,23,{"$f":"IF(('Comparison Calculator'!$E$11-B273)>=0,0,IFERROR(-PPMT($G$66/12,(A273-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B273)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A273-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-K273)>=0,0,IFERROR(-PPMT($P$66/12,(J273-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K273)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J273-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-T273)>=0,0,IFERROR(-PPMT($Y$66/12,(S273-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T273)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S273-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC273)>=0,0,IFERROR(-PPMT($AH$66/12,(AB273-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC273)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB273-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL273)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK273-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL273)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK273-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU273)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT273-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU273)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT273-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD273)>=0,0,IFERROR(-PPMT($BI$66/12,(BC273-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD273)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC273-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,269,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL273)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK273-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL273)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK273-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU273)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT273-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU273)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT273-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD273)>=0,0,IFERROR(-PPMT($CI$66/12,(CC273-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD273)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC273-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM273)>=0,0,IFERROR(-PPMT($CR$66/12,(CL273-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM273)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL273-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV273)>=0,0,IFERROR(-PPMT($DA$66/12,(CU273-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV273)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU273-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},269,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE273)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD273-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE273)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD273-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[270,23,{"$f":"IF(('Comparison Calculator'!$E$11-B274)>=0,0,IFERROR(-PPMT($G$66/12,(A274-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B274)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A274-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-K274)>=0,0,IFERROR(-PPMT($P$66/12,(J274-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K274)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J274-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-T274)>=0,0,IFERROR(-PPMT($Y$66/12,(S274-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T274)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S274-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC274)>=0,0,IFERROR(-PPMT($AH$66/12,(AB274-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC274)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB274-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL274)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK274-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL274)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK274-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU274)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT274-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU274)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT274-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD274)>=0,0,IFERROR(-PPMT($BI$66/12,(BC274-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD274)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC274-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,270,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL274)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK274-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL274)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK274-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU274)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT274-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU274)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT274-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD274)>=0,0,IFERROR(-PPMT($CI$66/12,(CC274-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD274)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC274-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM274)>=0,0,IFERROR(-PPMT($CR$66/12,(CL274-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM274)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL274-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV274)>=0,0,IFERROR(-PPMT($DA$66/12,(CU274-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV274)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU274-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},270,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE274)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD274-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE274)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD274-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[271,23,{"$f":"IF(('Comparison Calculator'!$E$11-B275)>=0,0,IFERROR(-PPMT($G$66/12,(A275-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B275)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A275-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-K275)>=0,0,IFERROR(-PPMT($P$66/12,(J275-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K275)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J275-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-T275)>=0,0,IFERROR(-PPMT($Y$66/12,(S275-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T275)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S275-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC275)>=0,0,IFERROR(-PPMT($AH$66/12,(AB275-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC275)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB275-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL275)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK275-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL275)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK275-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU275)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT275-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU275)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT275-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD275)>=0,0,IFERROR(-PPMT($BI$66/12,(BC275-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD275)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC275-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,271,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL275)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK275-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL275)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK275-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU275)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT275-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU275)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT275-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD275)>=0,0,IFERROR(-PPMT($CI$66/12,(CC275-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD275)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC275-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM275)>=0,0,IFERROR(-PPMT($CR$66/12,(CL275-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM275)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL275-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV275)>=0,0,IFERROR(-PPMT($DA$66/12,(CU275-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV275)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU275-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},271,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE275)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD275-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE275)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD275-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[272,23,{"$f":"IF(('Comparison Calculator'!$E$11-B276)>=0,0,IFERROR(-PPMT($G$66/12,(A276-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B276)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A276-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-K276)>=0,0,IFERROR(-PPMT($P$66/12,(J276-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K276)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J276-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-T276)>=0,0,IFERROR(-PPMT($Y$66/12,(S276-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T276)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S276-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC276)>=0,0,IFERROR(-PPMT($AH$66/12,(AB276-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC276)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB276-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL276)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK276-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL276)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK276-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU276)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT276-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU276)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT276-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD276)>=0,0,IFERROR(-PPMT($BI$66/12,(BC276-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD276)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC276-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,272,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL276)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK276-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL276)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK276-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU276)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT276-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU276)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT276-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD276)>=0,0,IFERROR(-PPMT($CI$66/12,(CC276-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD276)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC276-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM276)>=0,0,IFERROR(-PPMT($CR$66/12,(CL276-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM276)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL276-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV276)>=0,0,IFERROR(-PPMT($DA$66/12,(CU276-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV276)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU276-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},272,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE276)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD276-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE276)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD276-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[273,23,{"$f":"IF(('Comparison Calculator'!$E$11-B277)>=0,0,IFERROR(-PPMT($G$66/12,(A277-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B277)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A277-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-K277)>=0,0,IFERROR(-PPMT($P$66/12,(J277-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K277)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J277-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-T277)>=0,0,IFERROR(-PPMT($Y$66/12,(S277-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T277)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S277-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC277)>=0,0,IFERROR(-PPMT($AH$66/12,(AB277-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC277)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB277-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL277)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK277-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL277)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK277-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU277)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT277-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU277)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT277-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD277)>=0,0,IFERROR(-PPMT($BI$66/12,(BC277-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD277)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC277-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,273,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL277)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK277-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL277)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK277-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU277)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT277-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU277)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT277-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD277)>=0,0,IFERROR(-PPMT($CI$66/12,(CC277-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD277)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC277-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM277)>=0,0,IFERROR(-PPMT($CR$66/12,(CL277-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM277)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL277-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV277)>=0,0,IFERROR(-PPMT($DA$66/12,(CU277-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV277)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU277-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},273,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE277)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD277-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE277)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD277-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[274,23,{"$f":"IF(('Comparison Calculator'!$E$11-B278)>=0,0,IFERROR(-PPMT($G$66/12,(A278-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B278)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A278-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-K278)>=0,0,IFERROR(-PPMT($P$66/12,(J278-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K278)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J278-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-T278)>=0,0,IFERROR(-PPMT($Y$66/12,(S278-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T278)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S278-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC278)>=0,0,IFERROR(-PPMT($AH$66/12,(AB278-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC278)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB278-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL278)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK278-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL278)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK278-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU278)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT278-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU278)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT278-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD278)>=0,0,IFERROR(-PPMT($BI$66/12,(BC278-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD278)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC278-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,274,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL278)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK278-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL278)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK278-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU278)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT278-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU278)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT278-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD278)>=0,0,IFERROR(-PPMT($CI$66/12,(CC278-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD278)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC278-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM278)>=0,0,IFERROR(-PPMT($CR$66/12,(CL278-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM278)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL278-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV278)>=0,0,IFERROR(-PPMT($DA$66/12,(CU278-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV278)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU278-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},274,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE278)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD278-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE278)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD278-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[275,23,{"$f":"IF(('Comparison Calculator'!$E$11-B279)>=0,0,IFERROR(-PPMT($G$66/12,(A279-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B279)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A279-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-K279)>=0,0,IFERROR(-PPMT($P$66/12,(J279-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K279)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J279-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-T279)>=0,0,IFERROR(-PPMT($Y$66/12,(S279-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T279)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S279-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC279)>=0,0,IFERROR(-PPMT($AH$66/12,(AB279-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC279)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB279-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL279)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK279-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL279)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK279-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU279)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT279-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU279)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT279-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD279)>=0,0,IFERROR(-PPMT($BI$66/12,(BC279-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD279)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC279-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,275,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL279)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK279-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL279)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK279-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU279)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT279-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU279)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT279-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD279)>=0,0,IFERROR(-PPMT($CI$66/12,(CC279-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD279)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC279-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM279)>=0,0,IFERROR(-PPMT($CR$66/12,(CL279-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM279)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL279-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV279)>=0,0,IFERROR(-PPMT($DA$66/12,(CU279-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV279)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU279-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},275,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE279)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD279-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE279)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD279-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[276,23,{"$f":"IF(('Comparison Calculator'!$E$11-B280)>=0,0,IFERROR(-PPMT($G$66/12,(A280-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B280)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A280-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-K280)>=0,0,IFERROR(-PPMT($P$66/12,(J280-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K280)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J280-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-T280)>=0,0,IFERROR(-PPMT($Y$66/12,(S280-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T280)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S280-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-AC280)>=0,0,IFERROR(-PPMT($AH$66/12,(AB280-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC280)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB280-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-AL280)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK280-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL280)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK280-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-AU280)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT280-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU280)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT280-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-BD280)>=0,0,IFERROR(-PPMT($BI$66/12,(BC280-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD280)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC280-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,276,23,{"$f":"IF(('Comparison Calculator'!$E$11-BL280)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK280-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL280)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK280-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-BU280)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT280-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU280)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT280-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-CD280)>=0,0,IFERROR(-PPMT($CI$66/12,(CC280-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD280)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC280-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-CM280)>=0,0,IFERROR(-PPMT($CR$66/12,(CL280-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM280)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL280-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-CV280)>=0,0,IFERROR(-PPMT($DA$66/12,(CU280-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV280)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU280-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},276,23,{"$f":"IF(('Comparison Calculator'!$E$11-DE280)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD280-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE280)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD280-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[277,24,{"$f":"IF(('Comparison Calculator'!$E$11-B281)>=0,0,IFERROR(-PPMT($G$66/12,(A281-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B281)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A281-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-K281)>=0,0,IFERROR(-PPMT($P$66/12,(J281-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K281)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J281-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"O280-L281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-T281)>=0,0,IFERROR(-PPMT($Y$66/12,(S281-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T281)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S281-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"X280-U281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC281)>=0,0,IFERROR(-PPMT($AH$66/12,(AB281-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC281)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB281-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AG280-AD281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL281)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK281-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL281)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK281-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AP280-AM281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU281)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT281-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU281)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT281-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AY280-AV281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD281)>=0,0,IFERROR(-PPMT($BI$66/12,(BC281-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD281)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC281-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BH280-BE281","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,277,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL281)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK281-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL281)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK281-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BP280-BM281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU281)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT281-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU281)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT281-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BY280-BV281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD281)>=0,0,IFERROR(-PPMT($CI$66/12,(CC281-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD281)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC281-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CH280-CE281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM281)>=0,0,IFERROR(-PPMT($CR$66/12,(CL281-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM281)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL281-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CQ280-CN281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV281)>=0,0,IFERROR(-PPMT($DA$66/12,(CU281-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV281)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU281-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CZ280-CW281","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},277,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE281)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD281-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE281)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD281-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"DI280-DF281","v":{"v":1800000,"d":"$1,800,000.00"}}]
[278,24,{"$f":"IF(('Comparison Calculator'!$E$11-B282)>=0,0,IFERROR(-PPMT($G$66/12,(A282-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B282)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A282-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-K282)>=0,0,IFERROR(-PPMT($P$66/12,(J282-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K282)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J282-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-T282)>=0,0,IFERROR(-PPMT($Y$66/12,(S282-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T282)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S282-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC282)>=0,0,IFERROR(-PPMT($AH$66/12,(AB282-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC282)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB282-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL282)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK282-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL282)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK282-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU282)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT282-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU282)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT282-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD282)>=0,0,IFERROR(-PPMT($BI$66/12,(BC282-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD282)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC282-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,278,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL282)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK282-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL282)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK282-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU282)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT282-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU282)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT282-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD282)>=0,0,IFERROR(-PPMT($CI$66/12,(CC282-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD282)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC282-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM282)>=0,0,IFERROR(-PPMT($CR$66/12,(CL282-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM282)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL282-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV282)>=0,0,IFERROR(-PPMT($DA$66/12,(CU282-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV282)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU282-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},278,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE282)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD282-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE282)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD282-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[279,24,{"$f":"IF(('Comparison Calculator'!$E$11-B283)>=0,0,IFERROR(-PPMT($G$66/12,(A283-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B283)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A283-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-K283)>=0,0,IFERROR(-PPMT($P$66/12,(J283-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K283)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J283-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-T283)>=0,0,IFERROR(-PPMT($Y$66/12,(S283-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T283)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S283-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC283)>=0,0,IFERROR(-PPMT($AH$66/12,(AB283-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC283)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB283-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL283)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK283-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL283)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK283-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU283)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT283-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU283)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT283-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD283)>=0,0,IFERROR(-PPMT($BI$66/12,(BC283-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD283)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC283-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,279,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL283)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK283-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL283)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK283-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU283)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT283-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU283)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT283-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD283)>=0,0,IFERROR(-PPMT($CI$66/12,(CC283-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD283)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC283-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM283)>=0,0,IFERROR(-PPMT($CR$66/12,(CL283-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM283)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL283-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV283)>=0,0,IFERROR(-PPMT($DA$66/12,(CU283-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV283)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU283-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},279,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE283)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD283-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE283)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD283-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[280,24,{"$f":"IF(('Comparison Calculator'!$E$11-B284)>=0,0,IFERROR(-PPMT($G$66/12,(A284-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B284)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A284-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-K284)>=0,0,IFERROR(-PPMT($P$66/12,(J284-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K284)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J284-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-T284)>=0,0,IFERROR(-PPMT($Y$66/12,(S284-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T284)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S284-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC284)>=0,0,IFERROR(-PPMT($AH$66/12,(AB284-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC284)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB284-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL284)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK284-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL284)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK284-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU284)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT284-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU284)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT284-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD284)>=0,0,IFERROR(-PPMT($BI$66/12,(BC284-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD284)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC284-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,280,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL284)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK284-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL284)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK284-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU284)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT284-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU284)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT284-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD284)>=0,0,IFERROR(-PPMT($CI$66/12,(CC284-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD284)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC284-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM284)>=0,0,IFERROR(-PPMT($CR$66/12,(CL284-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM284)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL284-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV284)>=0,0,IFERROR(-PPMT($DA$66/12,(CU284-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV284)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU284-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},280,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE284)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD284-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE284)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD284-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[281,24,{"$f":"IF(('Comparison Calculator'!$E$11-B285)>=0,0,IFERROR(-PPMT($G$66/12,(A285-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B285)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A285-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-K285)>=0,0,IFERROR(-PPMT($P$66/12,(J285-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K285)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J285-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-T285)>=0,0,IFERROR(-PPMT($Y$66/12,(S285-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T285)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S285-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC285)>=0,0,IFERROR(-PPMT($AH$66/12,(AB285-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC285)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB285-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL285)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK285-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL285)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK285-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU285)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT285-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU285)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT285-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD285)>=0,0,IFERROR(-PPMT($BI$66/12,(BC285-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD285)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC285-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,281,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL285)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK285-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL285)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK285-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU285)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT285-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU285)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT285-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD285)>=0,0,IFERROR(-PPMT($CI$66/12,(CC285-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD285)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC285-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM285)>=0,0,IFERROR(-PPMT($CR$66/12,(CL285-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM285)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL285-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV285)>=0,0,IFERROR(-PPMT($DA$66/12,(CU285-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV285)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU285-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},281,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE285)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD285-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE285)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD285-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[282,24,{"$f":"IF(('Comparison Calculator'!$E$11-B286)>=0,0,IFERROR(-PPMT($G$66/12,(A286-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B286)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A286-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-K286)>=0,0,IFERROR(-PPMT($P$66/12,(J286-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K286)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J286-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-T286)>=0,0,IFERROR(-PPMT($Y$66/12,(S286-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T286)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S286-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC286)>=0,0,IFERROR(-PPMT($AH$66/12,(AB286-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC286)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB286-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL286)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK286-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL286)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK286-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU286)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT286-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU286)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT286-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD286)>=0,0,IFERROR(-PPMT($BI$66/12,(BC286-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD286)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC286-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,282,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL286)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK286-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL286)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK286-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU286)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT286-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU286)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT286-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD286)>=0,0,IFERROR(-PPMT($CI$66/12,(CC286-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD286)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC286-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM286)>=0,0,IFERROR(-PPMT($CR$66/12,(CL286-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM286)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL286-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV286)>=0,0,IFERROR(-PPMT($DA$66/12,(CU286-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV286)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU286-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},282,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE286)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD286-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE286)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD286-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[283,24,{"$f":"IF(('Comparison Calculator'!$E$11-B287)>=0,0,IFERROR(-PPMT($G$66/12,(A287-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B287)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A287-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-K287)>=0,0,IFERROR(-PPMT($P$66/12,(J287-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K287)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J287-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-T287)>=0,0,IFERROR(-PPMT($Y$66/12,(S287-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T287)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S287-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC287)>=0,0,IFERROR(-PPMT($AH$66/12,(AB287-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC287)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB287-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL287)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK287-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL287)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK287-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU287)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT287-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU287)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT287-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD287)>=0,0,IFERROR(-PPMT($BI$66/12,(BC287-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD287)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC287-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,283,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL287)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK287-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL287)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK287-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU287)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT287-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU287)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT287-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD287)>=0,0,IFERROR(-PPMT($CI$66/12,(CC287-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD287)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC287-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM287)>=0,0,IFERROR(-PPMT($CR$66/12,(CL287-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM287)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL287-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV287)>=0,0,IFERROR(-PPMT($DA$66/12,(CU287-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV287)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU287-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},283,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE287)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD287-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE287)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD287-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[284,24,{"$f":"IF(('Comparison Calculator'!$E$11-B288)>=0,0,IFERROR(-PPMT($G$66/12,(A288-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B288)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A288-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-K288)>=0,0,IFERROR(-PPMT($P$66/12,(J288-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K288)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J288-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-T288)>=0,0,IFERROR(-PPMT($Y$66/12,(S288-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T288)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S288-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC288)>=0,0,IFERROR(-PPMT($AH$66/12,(AB288-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC288)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB288-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL288)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK288-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL288)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK288-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU288)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT288-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU288)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT288-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD288)>=0,0,IFERROR(-PPMT($BI$66/12,(BC288-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD288)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC288-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,284,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL288)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK288-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL288)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK288-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU288)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT288-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU288)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT288-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD288)>=0,0,IFERROR(-PPMT($CI$66/12,(CC288-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD288)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC288-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM288)>=0,0,IFERROR(-PPMT($CR$66/12,(CL288-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM288)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL288-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV288)>=0,0,IFERROR(-PPMT($DA$66/12,(CU288-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV288)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU288-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},284,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE288)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD288-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE288)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD288-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[285,24,{"$f":"IF(('Comparison Calculator'!$E$11-B289)>=0,0,IFERROR(-PPMT($G$66/12,(A289-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B289)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A289-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-K289)>=0,0,IFERROR(-PPMT($P$66/12,(J289-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K289)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J289-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-T289)>=0,0,IFERROR(-PPMT($Y$66/12,(S289-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T289)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S289-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC289)>=0,0,IFERROR(-PPMT($AH$66/12,(AB289-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC289)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB289-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL289)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK289-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL289)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK289-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU289)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT289-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU289)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT289-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD289)>=0,0,IFERROR(-PPMT($BI$66/12,(BC289-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD289)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC289-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,285,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL289)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK289-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL289)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK289-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU289)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT289-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU289)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT289-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD289)>=0,0,IFERROR(-PPMT($CI$66/12,(CC289-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD289)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC289-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM289)>=0,0,IFERROR(-PPMT($CR$66/12,(CL289-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM289)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL289-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV289)>=0,0,IFERROR(-PPMT($DA$66/12,(CU289-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV289)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU289-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},285,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE289)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD289-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE289)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD289-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[286,24,{"$f":"IF(('Comparison Calculator'!$E$11-B290)>=0,0,IFERROR(-PPMT($G$66/12,(A290-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B290)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A290-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-K290)>=0,0,IFERROR(-PPMT($P$66/12,(J290-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K290)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J290-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-T290)>=0,0,IFERROR(-PPMT($Y$66/12,(S290-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T290)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S290-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC290)>=0,0,IFERROR(-PPMT($AH$66/12,(AB290-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC290)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB290-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL290)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK290-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL290)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK290-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU290)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT290-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU290)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT290-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD290)>=0,0,IFERROR(-PPMT($BI$66/12,(BC290-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD290)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC290-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,286,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL290)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK290-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL290)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK290-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU290)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT290-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU290)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT290-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD290)>=0,0,IFERROR(-PPMT($CI$66/12,(CC290-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD290)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC290-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM290)>=0,0,IFERROR(-PPMT($CR$66/12,(CL290-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM290)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL290-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV290)>=0,0,IFERROR(-PPMT($DA$66/12,(CU290-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV290)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU290-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},286,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE290)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD290-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE290)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD290-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[287,24,{"$f":"IF(('Comparison Calculator'!$E$11-B291)>=0,0,IFERROR(-PPMT($G$66/12,(A291-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B291)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A291-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-K291)>=0,0,IFERROR(-PPMT($P$66/12,(J291-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K291)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J291-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-T291)>=0,0,IFERROR(-PPMT($Y$66/12,(S291-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T291)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S291-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC291)>=0,0,IFERROR(-PPMT($AH$66/12,(AB291-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC291)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB291-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL291)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK291-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL291)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK291-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU291)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT291-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU291)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT291-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD291)>=0,0,IFERROR(-PPMT($BI$66/12,(BC291-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD291)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC291-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,287,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL291)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK291-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL291)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK291-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU291)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT291-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU291)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT291-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD291)>=0,0,IFERROR(-PPMT($CI$66/12,(CC291-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD291)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC291-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM291)>=0,0,IFERROR(-PPMT($CR$66/12,(CL291-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM291)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL291-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV291)>=0,0,IFERROR(-PPMT($DA$66/12,(CU291-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV291)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU291-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},287,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE291)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD291-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE291)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD291-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[288,24,{"$f":"IF(('Comparison Calculator'!$E$11-B292)>=0,0,IFERROR(-PPMT($G$66/12,(A292-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B292)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A292-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-K292)>=0,0,IFERROR(-PPMT($P$66/12,(J292-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K292)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J292-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-T292)>=0,0,IFERROR(-PPMT($Y$66/12,(S292-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T292)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S292-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-AC292)>=0,0,IFERROR(-PPMT($AH$66/12,(AB292-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC292)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB292-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-AL292)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK292-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL292)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK292-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-AU292)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT292-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU292)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT292-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-BD292)>=0,0,IFERROR(-PPMT($BI$66/12,(BC292-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD292)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC292-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,288,24,{"$f":"IF(('Comparison Calculator'!$E$11-BL292)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK292-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL292)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK292-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-BU292)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT292-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU292)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT292-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-CD292)>=0,0,IFERROR(-PPMT($CI$66/12,(CC292-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD292)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC292-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-CM292)>=0,0,IFERROR(-PPMT($CR$66/12,(CL292-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM292)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL292-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-CV292)>=0,0,IFERROR(-PPMT($DA$66/12,(CU292-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV292)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU292-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},288,24,{"$f":"IF(('Comparison Calculator'!$E$11-DE292)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD292-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE292)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD292-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[289,25,{"$f":"IF(('Comparison Calculator'!$E$11-B293)>=0,0,IFERROR(-PPMT($G$66/12,(A293-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B293)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A293-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-K293)>=0,0,IFERROR(-PPMT($P$66/12,(J293-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K293)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J293-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-T293)>=0,0,IFERROR(-PPMT($Y$66/12,(S293-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T293)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S293-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC293)>=0,0,IFERROR(-PPMT($AH$66/12,(AB293-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC293)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB293-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL293)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK293-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL293)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK293-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU293)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT293-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU293)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT293-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD293)>=0,0,IFERROR(-PPMT($BI$66/12,(BC293-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD293)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC293-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,289,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL293)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK293-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL293)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK293-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU293)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT293-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU293)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT293-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD293)>=0,0,IFERROR(-PPMT($CI$66/12,(CC293-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD293)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC293-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM293)>=0,0,IFERROR(-PPMT($CR$66/12,(CL293-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM293)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL293-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV293)>=0,0,IFERROR(-PPMT($DA$66/12,(CU293-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV293)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU293-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},289,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE293)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD293-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE293)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD293-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[290,25,{"$f":"IF(('Comparison Calculator'!$E$11-B294)>=0,0,IFERROR(-PPMT($G$66/12,(A294-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B294)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A294-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-K294)>=0,0,IFERROR(-PPMT($P$66/12,(J294-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K294)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J294-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-T294)>=0,0,IFERROR(-PPMT($Y$66/12,(S294-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T294)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S294-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC294)>=0,0,IFERROR(-PPMT($AH$66/12,(AB294-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC294)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB294-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL294)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK294-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL294)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK294-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU294)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT294-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU294)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT294-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD294)>=0,0,IFERROR(-PPMT($BI$66/12,(BC294-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD294)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC294-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,290,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL294)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK294-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL294)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK294-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU294)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT294-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU294)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT294-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD294)>=0,0,IFERROR(-PPMT($CI$66/12,(CC294-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD294)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC294-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM294)>=0,0,IFERROR(-PPMT($CR$66/12,(CL294-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM294)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL294-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV294)>=0,0,IFERROR(-PPMT($DA$66/12,(CU294-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV294)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU294-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},290,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE294)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD294-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE294)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD294-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[291,25,{"$f":"IF(('Comparison Calculator'!$E$11-B295)>=0,0,IFERROR(-PPMT($G$66/12,(A295-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B295)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A295-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-K295)>=0,0,IFERROR(-PPMT($P$66/12,(J295-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K295)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J295-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-T295)>=0,0,IFERROR(-PPMT($Y$66/12,(S295-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T295)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S295-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC295)>=0,0,IFERROR(-PPMT($AH$66/12,(AB295-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC295)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB295-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL295)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK295-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL295)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK295-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU295)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT295-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU295)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT295-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD295)>=0,0,IFERROR(-PPMT($BI$66/12,(BC295-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD295)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC295-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,291,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL295)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK295-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL295)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK295-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU295)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT295-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU295)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT295-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD295)>=0,0,IFERROR(-PPMT($CI$66/12,(CC295-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD295)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC295-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM295)>=0,0,IFERROR(-PPMT($CR$66/12,(CL295-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM295)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL295-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV295)>=0,0,IFERROR(-PPMT($DA$66/12,(CU295-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV295)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU295-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},291,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE295)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD295-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE295)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD295-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[292,25,{"$f":"IF(('Comparison Calculator'!$E$11-B296)>=0,0,IFERROR(-PPMT($G$66/12,(A296-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B296)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A296-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-K296)>=0,0,IFERROR(-PPMT($P$66/12,(J296-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K296)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J296-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-T296)>=0,0,IFERROR(-PPMT($Y$66/12,(S296-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T296)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S296-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC296)>=0,0,IFERROR(-PPMT($AH$66/12,(AB296-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC296)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB296-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL296)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK296-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL296)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK296-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU296)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT296-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU296)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT296-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD296)>=0,0,IFERROR(-PPMT($BI$66/12,(BC296-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD296)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC296-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,292,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL296)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK296-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL296)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK296-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU296)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT296-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU296)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT296-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD296)>=0,0,IFERROR(-PPMT($CI$66/12,(CC296-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD296)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC296-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM296)>=0,0,IFERROR(-PPMT($CR$66/12,(CL296-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM296)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL296-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV296)>=0,0,IFERROR(-PPMT($DA$66/12,(CU296-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV296)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU296-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},292,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE296)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD296-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE296)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD296-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[293,25,{"$f":"IF(('Comparison Calculator'!$E$11-B297)>=0,0,IFERROR(-PPMT($G$66/12,(A297-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B297)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A297-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-K297)>=0,0,IFERROR(-PPMT($P$66/12,(J297-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K297)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J297-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-T297)>=0,0,IFERROR(-PPMT($Y$66/12,(S297-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T297)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S297-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC297)>=0,0,IFERROR(-PPMT($AH$66/12,(AB297-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC297)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB297-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL297)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK297-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL297)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK297-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU297)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT297-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU297)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT297-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD297)>=0,0,IFERROR(-PPMT($BI$66/12,(BC297-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD297)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC297-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,293,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL297)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK297-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL297)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK297-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU297)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT297-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU297)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT297-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD297)>=0,0,IFERROR(-PPMT($CI$66/12,(CC297-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD297)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC297-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM297)>=0,0,IFERROR(-PPMT($CR$66/12,(CL297-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM297)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL297-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV297)>=0,0,IFERROR(-PPMT($DA$66/12,(CU297-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV297)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU297-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},293,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE297)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD297-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE297)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD297-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[294,25,{"$f":"IF(('Comparison Calculator'!$E$11-B298)>=0,0,IFERROR(-PPMT($G$66/12,(A298-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B298)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A298-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-K298)>=0,0,IFERROR(-PPMT($P$66/12,(J298-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K298)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J298-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-T298)>=0,0,IFERROR(-PPMT($Y$66/12,(S298-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T298)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S298-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC298)>=0,0,IFERROR(-PPMT($AH$66/12,(AB298-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC298)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB298-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL298)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK298-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL298)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK298-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU298)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT298-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU298)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT298-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD298)>=0,0,IFERROR(-PPMT($BI$66/12,(BC298-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD298)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC298-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,294,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL298)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK298-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL298)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK298-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU298)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT298-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU298)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT298-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD298)>=0,0,IFERROR(-PPMT($CI$66/12,(CC298-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD298)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC298-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM298)>=0,0,IFERROR(-PPMT($CR$66/12,(CL298-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM298)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL298-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV298)>=0,0,IFERROR(-PPMT($DA$66/12,(CU298-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV298)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU298-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},294,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE298)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD298-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE298)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD298-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[295,25,{"$f":"IF(('Comparison Calculator'!$E$11-B299)>=0,0,IFERROR(-PPMT($G$66/12,(A299-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B299)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A299-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-K299)>=0,0,IFERROR(-PPMT($P$66/12,(J299-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K299)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J299-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-T299)>=0,0,IFERROR(-PPMT($Y$66/12,(S299-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T299)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S299-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC299)>=0,0,IFERROR(-PPMT($AH$66/12,(AB299-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC299)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB299-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL299)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK299-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL299)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK299-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU299)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT299-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU299)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT299-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD299)>=0,0,IFERROR(-PPMT($BI$66/12,(BC299-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD299)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC299-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,295,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL299)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK299-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL299)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK299-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU299)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT299-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU299)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT299-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD299)>=0,0,IFERROR(-PPMT($CI$66/12,(CC299-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD299)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC299-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM299)>=0,0,IFERROR(-PPMT($CR$66/12,(CL299-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM299)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL299-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV299)>=0,0,IFERROR(-PPMT($DA$66/12,(CU299-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV299)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU299-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},295,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE299)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD299-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE299)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD299-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[296,25,{"$f":"IF(('Comparison Calculator'!$E$11-B300)>=0,0,IFERROR(-PPMT($G$66/12,(A300-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B300)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A300-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-K300)>=0,0,IFERROR(-PPMT($P$66/12,(J300-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K300)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J300-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-T300)>=0,0,IFERROR(-PPMT($Y$66/12,(S300-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T300)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S300-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC300)>=0,0,IFERROR(-PPMT($AH$66/12,(AB300-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC300)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB300-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL300)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK300-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL300)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK300-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU300)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT300-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU300)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT300-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD300)>=0,0,IFERROR(-PPMT($BI$66/12,(BC300-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD300)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC300-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,296,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL300)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK300-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL300)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK300-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU300)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT300-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU300)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT300-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD300)>=0,0,IFERROR(-PPMT($CI$66/12,(CC300-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD300)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC300-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM300)>=0,0,IFERROR(-PPMT($CR$66/12,(CL300-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM300)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL300-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV300)>=0,0,IFERROR(-PPMT($DA$66/12,(CU300-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV300)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU300-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},296,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE300)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD300-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE300)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD300-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[297,25,{"$f":"IF(('Comparison Calculator'!$E$11-B301)>=0,0,IFERROR(-PPMT($G$66/12,(A301-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B301)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A301-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-K301)>=0,0,IFERROR(-PPMT($P$66/12,(J301-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K301)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J301-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-T301)>=0,0,IFERROR(-PPMT($Y$66/12,(S301-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T301)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S301-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC301)>=0,0,IFERROR(-PPMT($AH$66/12,(AB301-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC301)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB301-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL301)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK301-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL301)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK301-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU301)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT301-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU301)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT301-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD301)>=0,0,IFERROR(-PPMT($BI$66/12,(BC301-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD301)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC301-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,297,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL301)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK301-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL301)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK301-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU301)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT301-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU301)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT301-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD301)>=0,0,IFERROR(-PPMT($CI$66/12,(CC301-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD301)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC301-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM301)>=0,0,IFERROR(-PPMT($CR$66/12,(CL301-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM301)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL301-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV301)>=0,0,IFERROR(-PPMT($DA$66/12,(CU301-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV301)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU301-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},297,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE301)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD301-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE301)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD301-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[298,25,{"$f":"IF(('Comparison Calculator'!$E$11-B302)>=0,0,IFERROR(-PPMT($G$66/12,(A302-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B302)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A302-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-K302)>=0,0,IFERROR(-PPMT($P$66/12,(J302-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K302)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J302-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-T302)>=0,0,IFERROR(-PPMT($Y$66/12,(S302-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T302)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S302-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC302)>=0,0,IFERROR(-PPMT($AH$66/12,(AB302-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC302)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB302-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL302)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK302-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL302)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK302-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU302)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT302-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU302)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT302-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD302)>=0,0,IFERROR(-PPMT($BI$66/12,(BC302-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD302)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC302-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,298,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL302)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK302-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL302)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK302-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU302)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT302-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU302)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT302-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD302)>=0,0,IFERROR(-PPMT($CI$66/12,(CC302-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD302)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC302-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM302)>=0,0,IFERROR(-PPMT($CR$66/12,(CL302-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM302)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL302-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV302)>=0,0,IFERROR(-PPMT($DA$66/12,(CU302-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV302)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU302-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},298,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE302)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD302-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE302)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD302-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[299,25,{"$f":"IF(('Comparison Calculator'!$E$11-B303)>=0,0,IFERROR(-PPMT($G$66/12,(A303-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B303)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A303-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-K303)>=0,0,IFERROR(-PPMT($P$66/12,(J303-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K303)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J303-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-T303)>=0,0,IFERROR(-PPMT($Y$66/12,(S303-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T303)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S303-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC303)>=0,0,IFERROR(-PPMT($AH$66/12,(AB303-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC303)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB303-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL303)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK303-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL303)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK303-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU303)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT303-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU303)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT303-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD303)>=0,0,IFERROR(-PPMT($BI$66/12,(BC303-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD303)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC303-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,299,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL303)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK303-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL303)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK303-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU303)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT303-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU303)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT303-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD303)>=0,0,IFERROR(-PPMT($CI$66/12,(CC303-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD303)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC303-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM303)>=0,0,IFERROR(-PPMT($CR$66/12,(CL303-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM303)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL303-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV303)>=0,0,IFERROR(-PPMT($DA$66/12,(CU303-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV303)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU303-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},299,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE303)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD303-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE303)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD303-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[300,25,{"$f":"IF(('Comparison Calculator'!$E$11-B304)>=0,0,IFERROR(-PPMT($G$66/12,(A304-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B304)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A304-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-K304)>=0,0,IFERROR(-PPMT($P$66/12,(J304-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K304)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J304-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-T304)>=0,0,IFERROR(-PPMT($Y$66/12,(S304-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T304)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S304-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-AC304)>=0,0,IFERROR(-PPMT($AH$66/12,(AB304-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC304)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB304-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-AL304)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK304-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL304)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK304-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-AU304)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT304-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU304)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT304-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-BD304)>=0,0,IFERROR(-PPMT($BI$66/12,(BC304-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD304)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC304-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,300,25,{"$f":"IF(('Comparison Calculator'!$E$11-BL304)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK304-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL304)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK304-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-BU304)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT304-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU304)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT304-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-CD304)>=0,0,IFERROR(-PPMT($CI$66/12,(CC304-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD304)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC304-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-CM304)>=0,0,IFERROR(-PPMT($CR$66/12,(CL304-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM304)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL304-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-CV304)>=0,0,IFERROR(-PPMT($DA$66/12,(CU304-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV304)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU304-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},300,25,{"$f":"IF(('Comparison Calculator'!$E$11-DE304)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD304-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE304)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD304-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[301,26,{"$f":"IF(('Comparison Calculator'!$E$11-B305)>=0,0,IFERROR(-PPMT($G$66/12,(A305-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B305)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A305-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-K305)>=0,0,IFERROR(-PPMT($P$66/12,(J305-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K305)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J305-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-T305)>=0,0,IFERROR(-PPMT($Y$66/12,(S305-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T305)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S305-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC305)>=0,0,IFERROR(-PPMT($AH$66/12,(AB305-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC305)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB305-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL305)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK305-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL305)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK305-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU305)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT305-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU305)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT305-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD305)>=0,0,IFERROR(-PPMT($BI$66/12,(BC305-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD305)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC305-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,301,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL305)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK305-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL305)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK305-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU305)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT305-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU305)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT305-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD305)>=0,0,IFERROR(-PPMT($CI$66/12,(CC305-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD305)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC305-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM305)>=0,0,IFERROR(-PPMT($CR$66/12,(CL305-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM305)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL305-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV305)>=0,0,IFERROR(-PPMT($DA$66/12,(CU305-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV305)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU305-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},301,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE305)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD305-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE305)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD305-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[302,26,{"$f":"IF(('Comparison Calculator'!$E$11-B306)>=0,0,IFERROR(-PPMT($G$66/12,(A306-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B306)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A306-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-K306)>=0,0,IFERROR(-PPMT($P$66/12,(J306-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K306)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J306-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-T306)>=0,0,IFERROR(-PPMT($Y$66/12,(S306-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T306)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S306-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC306)>=0,0,IFERROR(-PPMT($AH$66/12,(AB306-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC306)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB306-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL306)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK306-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL306)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK306-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU306)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT306-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU306)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT306-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD306)>=0,0,IFERROR(-PPMT($BI$66/12,(BC306-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD306)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC306-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,302,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL306)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK306-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL306)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK306-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU306)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT306-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU306)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT306-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD306)>=0,0,IFERROR(-PPMT($CI$66/12,(CC306-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD306)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC306-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM306)>=0,0,IFERROR(-PPMT($CR$66/12,(CL306-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM306)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL306-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV306)>=0,0,IFERROR(-PPMT($DA$66/12,(CU306-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV306)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU306-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},302,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE306)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD306-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE306)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD306-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[303,26,{"$f":"IF(('Comparison Calculator'!$E$11-B307)>=0,0,IFERROR(-PPMT($G$66/12,(A307-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B307)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A307-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-K307)>=0,0,IFERROR(-PPMT($P$66/12,(J307-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K307)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J307-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-T307)>=0,0,IFERROR(-PPMT($Y$66/12,(S307-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T307)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S307-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC307)>=0,0,IFERROR(-PPMT($AH$66/12,(AB307-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC307)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB307-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL307)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK307-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL307)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK307-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU307)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT307-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU307)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT307-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD307)>=0,0,IFERROR(-PPMT($BI$66/12,(BC307-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD307)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC307-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,303,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL307)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK307-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL307)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK307-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU307)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT307-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU307)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT307-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD307)>=0,0,IFERROR(-PPMT($CI$66/12,(CC307-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD307)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC307-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM307)>=0,0,IFERROR(-PPMT($CR$66/12,(CL307-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM307)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL307-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV307)>=0,0,IFERROR(-PPMT($DA$66/12,(CU307-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV307)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU307-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},303,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE307)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD307-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE307)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD307-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[304,26,{"$f":"IF(('Comparison Calculator'!$E$11-B308)>=0,0,IFERROR(-PPMT($G$66/12,(A308-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B308)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A308-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-K308)>=0,0,IFERROR(-PPMT($P$66/12,(J308-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K308)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J308-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-T308)>=0,0,IFERROR(-PPMT($Y$66/12,(S308-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T308)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S308-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC308)>=0,0,IFERROR(-PPMT($AH$66/12,(AB308-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC308)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB308-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL308)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK308-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL308)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK308-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU308)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT308-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU308)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT308-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD308)>=0,0,IFERROR(-PPMT($BI$66/12,(BC308-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD308)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC308-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,304,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL308)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK308-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL308)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK308-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU308)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT308-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU308)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT308-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD308)>=0,0,IFERROR(-PPMT($CI$66/12,(CC308-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD308)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC308-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM308)>=0,0,IFERROR(-PPMT($CR$66/12,(CL308-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM308)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL308-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV308)>=0,0,IFERROR(-PPMT($DA$66/12,(CU308-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV308)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU308-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},304,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE308)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD308-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE308)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD308-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[305,26,{"$f":"IF(('Comparison Calculator'!$E$11-B309)>=0,0,IFERROR(-PPMT($G$66/12,(A309-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B309)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A309-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-K309)>=0,0,IFERROR(-PPMT($P$66/12,(J309-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K309)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J309-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-T309)>=0,0,IFERROR(-PPMT($Y$66/12,(S309-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T309)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S309-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC309)>=0,0,IFERROR(-PPMT($AH$66/12,(AB309-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC309)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB309-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL309)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK309-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL309)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK309-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU309)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT309-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU309)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT309-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD309)>=0,0,IFERROR(-PPMT($BI$66/12,(BC309-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD309)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC309-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,305,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL309)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK309-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL309)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK309-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU309)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT309-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU309)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT309-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD309)>=0,0,IFERROR(-PPMT($CI$66/12,(CC309-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD309)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC309-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM309)>=0,0,IFERROR(-PPMT($CR$66/12,(CL309-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM309)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL309-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV309)>=0,0,IFERROR(-PPMT($DA$66/12,(CU309-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV309)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU309-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},305,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE309)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD309-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE309)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD309-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[306,26,{"$f":"IF(('Comparison Calculator'!$E$11-B310)>=0,0,IFERROR(-PPMT($G$66/12,(A310-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B310)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A310-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-K310)>=0,0,IFERROR(-PPMT($P$66/12,(J310-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K310)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J310-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-T310)>=0,0,IFERROR(-PPMT($Y$66/12,(S310-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T310)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S310-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC310)>=0,0,IFERROR(-PPMT($AH$66/12,(AB310-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC310)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB310-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL310)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK310-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL310)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK310-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU310)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT310-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU310)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT310-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD310)>=0,0,IFERROR(-PPMT($BI$66/12,(BC310-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD310)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC310-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,306,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL310)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK310-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL310)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK310-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU310)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT310-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU310)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT310-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD310)>=0,0,IFERROR(-PPMT($CI$66/12,(CC310-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD310)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC310-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM310)>=0,0,IFERROR(-PPMT($CR$66/12,(CL310-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM310)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL310-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV310)>=0,0,IFERROR(-PPMT($DA$66/12,(CU310-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV310)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU310-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},306,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE310)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD310-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE310)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD310-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[307,26,{"$f":"IF(('Comparison Calculator'!$E$11-B311)>=0,0,IFERROR(-PPMT($G$66/12,(A311-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B311)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A311-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-K311)>=0,0,IFERROR(-PPMT($P$66/12,(J311-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K311)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J311-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-T311)>=0,0,IFERROR(-PPMT($Y$66/12,(S311-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T311)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S311-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC311)>=0,0,IFERROR(-PPMT($AH$66/12,(AB311-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC311)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB311-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL311)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK311-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL311)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK311-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU311)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT311-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU311)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT311-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD311)>=0,0,IFERROR(-PPMT($BI$66/12,(BC311-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD311)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC311-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,307,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL311)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK311-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL311)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK311-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU311)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT311-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU311)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT311-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD311)>=0,0,IFERROR(-PPMT($CI$66/12,(CC311-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD311)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC311-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM311)>=0,0,IFERROR(-PPMT($CR$66/12,(CL311-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM311)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL311-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV311)>=0,0,IFERROR(-PPMT($DA$66/12,(CU311-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV311)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU311-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},307,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE311)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD311-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE311)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD311-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[308,26,{"$f":"IF(('Comparison Calculator'!$E$11-B312)>=0,0,IFERROR(-PPMT($G$66/12,(A312-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B312)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A312-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-K312)>=0,0,IFERROR(-PPMT($P$66/12,(J312-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K312)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J312-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-T312)>=0,0,IFERROR(-PPMT($Y$66/12,(S312-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T312)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S312-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC312)>=0,0,IFERROR(-PPMT($AH$66/12,(AB312-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC312)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB312-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL312)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK312-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL312)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK312-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU312)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT312-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU312)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT312-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD312)>=0,0,IFERROR(-PPMT($BI$66/12,(BC312-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD312)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC312-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,308,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL312)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK312-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL312)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK312-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU312)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT312-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU312)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT312-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD312)>=0,0,IFERROR(-PPMT($CI$66/12,(CC312-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD312)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC312-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM312)>=0,0,IFERROR(-PPMT($CR$66/12,(CL312-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM312)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL312-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV312)>=0,0,IFERROR(-PPMT($DA$66/12,(CU312-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV312)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU312-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},308,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE312)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD312-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE312)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD312-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[309,26,{"$f":"IF(('Comparison Calculator'!$E$11-B313)>=0,0,IFERROR(-PPMT($G$66/12,(A313-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B313)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A313-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-K313)>=0,0,IFERROR(-PPMT($P$66/12,(J313-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K313)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J313-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-T313)>=0,0,IFERROR(-PPMT($Y$66/12,(S313-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T313)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S313-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC313)>=0,0,IFERROR(-PPMT($AH$66/12,(AB313-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC313)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB313-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL313)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK313-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL313)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK313-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU313)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT313-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU313)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT313-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD313)>=0,0,IFERROR(-PPMT($BI$66/12,(BC313-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD313)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC313-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,309,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL313)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK313-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL313)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK313-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU313)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT313-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU313)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT313-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD313)>=0,0,IFERROR(-PPMT($CI$66/12,(CC313-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD313)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC313-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM313)>=0,0,IFERROR(-PPMT($CR$66/12,(CL313-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM313)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL313-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV313)>=0,0,IFERROR(-PPMT($DA$66/12,(CU313-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV313)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU313-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},309,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE313)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD313-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE313)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD313-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[310,26,{"$f":"IF(('Comparison Calculator'!$E$11-B314)>=0,0,IFERROR(-PPMT($G$66/12,(A314-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B314)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A314-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-K314)>=0,0,IFERROR(-PPMT($P$66/12,(J314-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K314)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J314-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-T314)>=0,0,IFERROR(-PPMT($Y$66/12,(S314-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T314)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S314-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC314)>=0,0,IFERROR(-PPMT($AH$66/12,(AB314-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC314)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB314-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL314)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK314-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL314)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK314-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU314)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT314-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU314)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT314-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD314)>=0,0,IFERROR(-PPMT($BI$66/12,(BC314-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD314)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC314-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,310,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL314)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK314-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL314)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK314-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU314)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT314-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU314)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT314-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD314)>=0,0,IFERROR(-PPMT($CI$66/12,(CC314-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD314)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC314-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM314)>=0,0,IFERROR(-PPMT($CR$66/12,(CL314-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM314)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL314-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV314)>=0,0,IFERROR(-PPMT($DA$66/12,(CU314-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV314)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU314-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},310,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE314)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD314-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE314)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD314-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[311,26,{"$f":"IF(('Comparison Calculator'!$E$11-B315)>=0,0,IFERROR(-PPMT($G$66/12,(A315-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B315)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A315-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-K315)>=0,0,IFERROR(-PPMT($P$66/12,(J315-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K315)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J315-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-T315)>=0,0,IFERROR(-PPMT($Y$66/12,(S315-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T315)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S315-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC315)>=0,0,IFERROR(-PPMT($AH$66/12,(AB315-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC315)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB315-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL315)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK315-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL315)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK315-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU315)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT315-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU315)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT315-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD315)>=0,0,IFERROR(-PPMT($BI$66/12,(BC315-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD315)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC315-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,311,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL315)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK315-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL315)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK315-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU315)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT315-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU315)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT315-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD315)>=0,0,IFERROR(-PPMT($CI$66/12,(CC315-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD315)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC315-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM315)>=0,0,IFERROR(-PPMT($CR$66/12,(CL315-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM315)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL315-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV315)>=0,0,IFERROR(-PPMT($DA$66/12,(CU315-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV315)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU315-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},311,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE315)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD315-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE315)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD315-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[312,26,{"$f":"IF(('Comparison Calculator'!$E$11-B316)>=0,0,IFERROR(-PPMT($G$66/12,(A316-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B316)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A316-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-K316)>=0,0,IFERROR(-PPMT($P$66/12,(J316-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K316)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J316-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-T316)>=0,0,IFERROR(-PPMT($Y$66/12,(S316-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T316)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S316-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-AC316)>=0,0,IFERROR(-PPMT($AH$66/12,(AB316-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC316)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB316-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-AL316)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK316-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL316)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK316-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-AU316)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT316-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU316)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT316-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-BD316)>=0,0,IFERROR(-PPMT($BI$66/12,(BC316-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD316)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC316-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,312,26,{"$f":"IF(('Comparison Calculator'!$E$11-BL316)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK316-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL316)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK316-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-BU316)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT316-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU316)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT316-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-CD316)>=0,0,IFERROR(-PPMT($CI$66/12,(CC316-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD316)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC316-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-CM316)>=0,0,IFERROR(-PPMT($CR$66/12,(CL316-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM316)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL316-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-CV316)>=0,0,IFERROR(-PPMT($DA$66/12,(CU316-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV316)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU316-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},312,26,{"$f":"IF(('Comparison Calculator'!$E$11-DE316)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD316-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE316)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD316-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[313,27,{"$f":"IF(('Comparison Calculator'!$E$11-B317)>=0,0,IFERROR(-PPMT($G$66/12,(A317-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B317)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A317-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-K317)>=0,0,IFERROR(-PPMT($P$66/12,(J317-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K317)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J317-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-T317)>=0,0,IFERROR(-PPMT($Y$66/12,(S317-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T317)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S317-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC317)>=0,0,IFERROR(-PPMT($AH$66/12,(AB317-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC317)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB317-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL317)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK317-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL317)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK317-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU317)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT317-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU317)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT317-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD317)>=0,0,IFERROR(-PPMT($BI$66/12,(BC317-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD317)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC317-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,313,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL317)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK317-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL317)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK317-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU317)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT317-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU317)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT317-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD317)>=0,0,IFERROR(-PPMT($CI$66/12,(CC317-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD317)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC317-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM317)>=0,0,IFERROR(-PPMT($CR$66/12,(CL317-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM317)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL317-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV317)>=0,0,IFERROR(-PPMT($DA$66/12,(CU317-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV317)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU317-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},313,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE317)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD317-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE317)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD317-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[314,27,{"$f":"IF(('Comparison Calculator'!$E$11-B318)>=0,0,IFERROR(-PPMT($G$66/12,(A318-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B318)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A318-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-K318)>=0,0,IFERROR(-PPMT($P$66/12,(J318-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K318)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J318-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-T318)>=0,0,IFERROR(-PPMT($Y$66/12,(S318-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T318)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S318-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC318)>=0,0,IFERROR(-PPMT($AH$66/12,(AB318-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC318)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB318-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL318)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK318-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL318)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK318-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU318)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT318-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU318)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT318-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD318)>=0,0,IFERROR(-PPMT($BI$66/12,(BC318-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD318)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC318-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,314,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL318)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK318-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL318)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK318-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU318)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT318-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU318)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT318-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD318)>=0,0,IFERROR(-PPMT($CI$66/12,(CC318-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD318)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC318-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM318)>=0,0,IFERROR(-PPMT($CR$66/12,(CL318-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM318)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL318-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV318)>=0,0,IFERROR(-PPMT($DA$66/12,(CU318-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV318)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU318-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},314,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE318)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD318-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE318)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD318-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[315,27,{"$f":"IF(('Comparison Calculator'!$E$11-B319)>=0,0,IFERROR(-PPMT($G$66/12,(A319-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B319)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A319-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-K319)>=0,0,IFERROR(-PPMT($P$66/12,(J319-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K319)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J319-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-T319)>=0,0,IFERROR(-PPMT($Y$66/12,(S319-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T319)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S319-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC319)>=0,0,IFERROR(-PPMT($AH$66/12,(AB319-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC319)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB319-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL319)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK319-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL319)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK319-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU319)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT319-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU319)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT319-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD319)>=0,0,IFERROR(-PPMT($BI$66/12,(BC319-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD319)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC319-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,315,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL319)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK319-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL319)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK319-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU319)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT319-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU319)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT319-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD319)>=0,0,IFERROR(-PPMT($CI$66/12,(CC319-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD319)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC319-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM319)>=0,0,IFERROR(-PPMT($CR$66/12,(CL319-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM319)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL319-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV319)>=0,0,IFERROR(-PPMT($DA$66/12,(CU319-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV319)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU319-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},315,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE319)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD319-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE319)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD319-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[316,27,{"$f":"IF(('Comparison Calculator'!$E$11-B320)>=0,0,IFERROR(-PPMT($G$66/12,(A320-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B320)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A320-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-K320)>=0,0,IFERROR(-PPMT($P$66/12,(J320-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K320)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J320-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-T320)>=0,0,IFERROR(-PPMT($Y$66/12,(S320-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T320)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S320-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC320)>=0,0,IFERROR(-PPMT($AH$66/12,(AB320-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC320)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB320-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL320)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK320-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL320)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK320-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU320)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT320-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU320)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT320-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD320)>=0,0,IFERROR(-PPMT($BI$66/12,(BC320-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD320)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC320-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,316,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL320)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK320-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL320)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK320-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU320)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT320-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU320)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT320-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD320)>=0,0,IFERROR(-PPMT($CI$66/12,(CC320-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD320)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC320-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM320)>=0,0,IFERROR(-PPMT($CR$66/12,(CL320-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM320)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL320-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV320)>=0,0,IFERROR(-PPMT($DA$66/12,(CU320-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV320)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU320-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},316,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE320)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD320-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE320)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD320-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[317,27,{"$f":"IF(('Comparison Calculator'!$E$11-B321)>=0,0,IFERROR(-PPMT($G$66/12,(A321-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B321)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A321-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-K321)>=0,0,IFERROR(-PPMT($P$66/12,(J321-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K321)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J321-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-T321)>=0,0,IFERROR(-PPMT($Y$66/12,(S321-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T321)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S321-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC321)>=0,0,IFERROR(-PPMT($AH$66/12,(AB321-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC321)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB321-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL321)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK321-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL321)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK321-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU321)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT321-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU321)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT321-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD321)>=0,0,IFERROR(-PPMT($BI$66/12,(BC321-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD321)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC321-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,317,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL321)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK321-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL321)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK321-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU321)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT321-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU321)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT321-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD321)>=0,0,IFERROR(-PPMT($CI$66/12,(CC321-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD321)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC321-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM321)>=0,0,IFERROR(-PPMT($CR$66/12,(CL321-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM321)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL321-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV321)>=0,0,IFERROR(-PPMT($DA$66/12,(CU321-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV321)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU321-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},317,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE321)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD321-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE321)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD321-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[318,27,{"$f":"IF(('Comparison Calculator'!$E$11-B322)>=0,0,IFERROR(-PPMT($G$66/12,(A322-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B322)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A322-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-K322)>=0,0,IFERROR(-PPMT($P$66/12,(J322-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K322)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J322-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-T322)>=0,0,IFERROR(-PPMT($Y$66/12,(S322-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T322)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S322-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC322)>=0,0,IFERROR(-PPMT($AH$66/12,(AB322-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC322)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB322-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL322)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK322-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL322)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK322-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU322)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT322-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU322)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT322-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD322)>=0,0,IFERROR(-PPMT($BI$66/12,(BC322-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD322)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC322-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,318,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL322)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK322-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL322)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK322-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU322)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT322-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU322)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT322-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD322)>=0,0,IFERROR(-PPMT($CI$66/12,(CC322-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD322)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC322-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM322)>=0,0,IFERROR(-PPMT($CR$66/12,(CL322-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM322)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL322-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV322)>=0,0,IFERROR(-PPMT($DA$66/12,(CU322-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV322)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU322-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},318,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE322)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD322-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE322)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD322-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[319,27,{"$f":"IF(('Comparison Calculator'!$E$11-B323)>=0,0,IFERROR(-PPMT($G$66/12,(A323-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B323)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A323-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-K323)>=0,0,IFERROR(-PPMT($P$66/12,(J323-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K323)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J323-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-T323)>=0,0,IFERROR(-PPMT($Y$66/12,(S323-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T323)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S323-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC323)>=0,0,IFERROR(-PPMT($AH$66/12,(AB323-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC323)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB323-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL323)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK323-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL323)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK323-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU323)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT323-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU323)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT323-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD323)>=0,0,IFERROR(-PPMT($BI$66/12,(BC323-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD323)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC323-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,319,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL323)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK323-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL323)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK323-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU323)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT323-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU323)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT323-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD323)>=0,0,IFERROR(-PPMT($CI$66/12,(CC323-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD323)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC323-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM323)>=0,0,IFERROR(-PPMT($CR$66/12,(CL323-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM323)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL323-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV323)>=0,0,IFERROR(-PPMT($DA$66/12,(CU323-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV323)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU323-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},319,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE323)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD323-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE323)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD323-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[320,27,{"$f":"IF(('Comparison Calculator'!$E$11-B324)>=0,0,IFERROR(-PPMT($G$66/12,(A324-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B324)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A324-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-K324)>=0,0,IFERROR(-PPMT($P$66/12,(J324-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K324)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J324-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-T324)>=0,0,IFERROR(-PPMT($Y$66/12,(S324-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T324)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S324-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC324)>=0,0,IFERROR(-PPMT($AH$66/12,(AB324-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC324)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB324-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL324)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK324-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL324)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK324-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU324)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT324-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU324)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT324-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD324)>=0,0,IFERROR(-PPMT($BI$66/12,(BC324-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD324)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC324-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,320,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL324)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK324-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL324)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK324-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU324)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT324-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU324)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT324-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD324)>=0,0,IFERROR(-PPMT($CI$66/12,(CC324-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD324)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC324-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM324)>=0,0,IFERROR(-PPMT($CR$66/12,(CL324-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM324)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL324-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV324)>=0,0,IFERROR(-PPMT($DA$66/12,(CU324-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV324)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU324-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},320,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE324)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD324-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE324)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD324-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[321,27,{"$f":"IF(('Comparison Calculator'!$E$11-B325)>=0,0,IFERROR(-PPMT($G$66/12,(A325-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B325)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A325-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-K325)>=0,0,IFERROR(-PPMT($P$66/12,(J325-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K325)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J325-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-T325)>=0,0,IFERROR(-PPMT($Y$66/12,(S325-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T325)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S325-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC325)>=0,0,IFERROR(-PPMT($AH$66/12,(AB325-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC325)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB325-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL325)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK325-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL325)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK325-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU325)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT325-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU325)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT325-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD325)>=0,0,IFERROR(-PPMT($BI$66/12,(BC325-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD325)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC325-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,321,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL325)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK325-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL325)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK325-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU325)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT325-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU325)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT325-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD325)>=0,0,IFERROR(-PPMT($CI$66/12,(CC325-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD325)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC325-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM325)>=0,0,IFERROR(-PPMT($CR$66/12,(CL325-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM325)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL325-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV325)>=0,0,IFERROR(-PPMT($DA$66/12,(CU325-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV325)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU325-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},321,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE325)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD325-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE325)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD325-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[322,27,{"$f":"IF(('Comparison Calculator'!$E$11-B326)>=0,0,IFERROR(-PPMT($G$66/12,(A326-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B326)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A326-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"C326+D326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-K326)>=0,0,IFERROR(-PPMT($P$66/12,(J326-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K326)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J326-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"L326+M326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-T326)>=0,0,IFERROR(-PPMT($Y$66/12,(S326-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T326)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S326-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"U326+V326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC326)>=0,0,IFERROR(-PPMT($AH$66/12,(AB326-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC326)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB326-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AD326+AE326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL326)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK326-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL326)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK326-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM326+AN326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU326)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT326-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU326)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT326-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV326+AW326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD326)>=0,0,IFERROR(-PPMT($BI$66/12,(BC326-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD326)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC326-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE326+BF326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},null,null,322,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL326)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK326-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL326)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK326-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM326+BN326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU326)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT326-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU326)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT326-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV326+BW326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD326)>=0,0,IFERROR(-PPMT($CI$66/12,(CC326-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD326)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC326-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE326+CF326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM326)>=0,0,IFERROR(-PPMT($CR$66/12,(CL326-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM326)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL326-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN326+CO326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV326)>=0,0,IFERROR(-PPMT($DA$66/12,(CU326-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV326)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU326-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW326+CX326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},322,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE326)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD326-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE326)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD326-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF326+DG326","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"}]
[323,27,{"$f":"IF(('Comparison Calculator'!$E$11-B327)>=0,0,IFERROR(-PPMT($G$66/12,(A327-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B327)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A327-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"F326-C327","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-K327)>=0,0,IFERROR(-PPMT($P$66/12,(J327-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K327)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J327-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-T327)>=0,0,IFERROR(-PPMT($Y$66/12,(S327-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T327)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S327-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC327)>=0,0,IFERROR(-PPMT($AH$66/12,(AB327-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC327)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB327-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL327)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK327-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL327)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK327-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU327)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT327-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU327)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT327-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD327)>=0,0,IFERROR(-PPMT($BI$66/12,(BC327-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD327)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC327-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,323,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL327)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK327-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL327)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK327-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU327)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT327-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU327)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT327-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD327)>=0,0,IFERROR(-PPMT($CI$66/12,(CC327-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD327)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC327-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM327)>=0,0,IFERROR(-PPMT($CR$66/12,(CL327-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM327)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL327-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV327)>=0,0,IFERROR(-PPMT($DA$66/12,(CU327-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV327)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU327-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},323,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE327)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD327-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE327)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD327-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[324,27,{"$f":"IF(('Comparison Calculator'!$E$11-B328)>=0,0,IFERROR(-PPMT($G$66/12,(A328-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B328)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A328-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-K328)>=0,0,IFERROR(-PPMT($P$66/12,(J328-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K328)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J328-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-T328)>=0,0,IFERROR(-PPMT($Y$66/12,(S328-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T328)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S328-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-AC328)>=0,0,IFERROR(-PPMT($AH$66/12,(AB328-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC328)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB328-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-AL328)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK328-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL328)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK328-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-AU328)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT328-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU328)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT328-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-BD328)>=0,0,IFERROR(-PPMT($BI$66/12,(BC328-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD328)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC328-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,324,27,{"$f":"IF(('Comparison Calculator'!$E$11-BL328)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK328-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL328)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK328-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-BU328)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT328-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU328)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT328-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-CD328)>=0,0,IFERROR(-PPMT($CI$66/12,(CC328-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD328)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC328-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-CM328)>=0,0,IFERROR(-PPMT($CR$66/12,(CL328-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM328)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL328-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-CV328)>=0,0,IFERROR(-PPMT($DA$66/12,(CU328-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV328)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU328-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},324,27,{"$f":"IF(('Comparison Calculator'!$E$11-DE328)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD328-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE328)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD328-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[325,28,{"$f":"IF(('Comparison Calculator'!$E$11-B329)>=0,0,IFERROR(-PPMT($G$66/12,(A329-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B329)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A329-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-K329)>=0,0,IFERROR(-PPMT($P$66/12,(J329-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K329)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J329-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-T329)>=0,0,IFERROR(-PPMT($Y$66/12,(S329-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T329)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S329-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC329)>=0,0,IFERROR(-PPMT($AH$66/12,(AB329-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC329)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB329-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL329)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK329-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL329)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK329-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU329)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT329-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU329)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT329-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD329)>=0,0,IFERROR(-PPMT($BI$66/12,(BC329-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD329)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC329-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,325,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL329)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK329-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL329)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK329-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU329)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT329-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU329)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT329-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD329)>=0,0,IFERROR(-PPMT($CI$66/12,(CC329-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD329)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC329-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM329)>=0,0,IFERROR(-PPMT($CR$66/12,(CL329-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM329)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL329-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV329)>=0,0,IFERROR(-PPMT($DA$66/12,(CU329-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV329)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU329-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},325,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE329)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD329-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE329)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD329-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[326,28,{"$f":"IF(('Comparison Calculator'!$E$11-B330)>=0,0,IFERROR(-PPMT($G$66/12,(A330-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B330)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A330-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-K330)>=0,0,IFERROR(-PPMT($P$66/12,(J330-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K330)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J330-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-T330)>=0,0,IFERROR(-PPMT($Y$66/12,(S330-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T330)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S330-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC330)>=0,0,IFERROR(-PPMT($AH$66/12,(AB330-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC330)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB330-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL330)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK330-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL330)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK330-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU330)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT330-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU330)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT330-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD330)>=0,0,IFERROR(-PPMT($BI$66/12,(BC330-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD330)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC330-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,326,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL330)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK330-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL330)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK330-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU330)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT330-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU330)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT330-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD330)>=0,0,IFERROR(-PPMT($CI$66/12,(CC330-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD330)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC330-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM330)>=0,0,IFERROR(-PPMT($CR$66/12,(CL330-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM330)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL330-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV330)>=0,0,IFERROR(-PPMT($DA$66/12,(CU330-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV330)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU330-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},326,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE330)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD330-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE330)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD330-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[327,28,{"$f":"IF(('Comparison Calculator'!$E$11-B331)>=0,0,IFERROR(-PPMT($G$66/12,(A331-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B331)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A331-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-K331)>=0,0,IFERROR(-PPMT($P$66/12,(J331-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K331)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J331-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-T331)>=0,0,IFERROR(-PPMT($Y$66/12,(S331-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T331)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S331-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC331)>=0,0,IFERROR(-PPMT($AH$66/12,(AB331-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC331)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB331-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL331)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK331-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL331)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK331-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU331)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT331-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU331)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT331-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD331)>=0,0,IFERROR(-PPMT($BI$66/12,(BC331-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD331)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC331-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,327,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL331)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK331-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL331)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK331-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU331)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT331-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU331)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT331-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD331)>=0,0,IFERROR(-PPMT($CI$66/12,(CC331-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD331)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC331-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM331)>=0,0,IFERROR(-PPMT($CR$66/12,(CL331-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM331)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL331-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV331)>=0,0,IFERROR(-PPMT($DA$66/12,(CU331-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV331)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU331-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},327,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE331)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD331-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE331)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD331-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[328,28,{"$f":"IF(('Comparison Calculator'!$E$11-B332)>=0,0,IFERROR(-PPMT($G$66/12,(A332-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B332)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A332-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-K332)>=0,0,IFERROR(-PPMT($P$66/12,(J332-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K332)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J332-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-T332)>=0,0,IFERROR(-PPMT($Y$66/12,(S332-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T332)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S332-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC332)>=0,0,IFERROR(-PPMT($AH$66/12,(AB332-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC332)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB332-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL332)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK332-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL332)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK332-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU332)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT332-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU332)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT332-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD332)>=0,0,IFERROR(-PPMT($BI$66/12,(BC332-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD332)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC332-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,328,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL332)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK332-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL332)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK332-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU332)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT332-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU332)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT332-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD332)>=0,0,IFERROR(-PPMT($CI$66/12,(CC332-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD332)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC332-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM332)>=0,0,IFERROR(-PPMT($CR$66/12,(CL332-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM332)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL332-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV332)>=0,0,IFERROR(-PPMT($DA$66/12,(CU332-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV332)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU332-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},328,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE332)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD332-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE332)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD332-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[329,28,{"$f":"IF(('Comparison Calculator'!$E$11-B333)>=0,0,IFERROR(-PPMT($G$66/12,(A333-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B333)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A333-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-K333)>=0,0,IFERROR(-PPMT($P$66/12,(J333-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K333)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J333-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-T333)>=0,0,IFERROR(-PPMT($Y$66/12,(S333-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T333)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S333-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC333)>=0,0,IFERROR(-PPMT($AH$66/12,(AB333-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC333)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB333-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL333)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK333-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL333)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK333-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU333)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT333-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU333)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT333-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD333)>=0,0,IFERROR(-PPMT($BI$66/12,(BC333-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD333)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC333-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,329,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL333)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK333-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL333)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK333-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU333)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT333-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU333)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT333-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD333)>=0,0,IFERROR(-PPMT($CI$66/12,(CC333-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD333)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC333-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM333)>=0,0,IFERROR(-PPMT($CR$66/12,(CL333-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM333)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL333-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV333)>=0,0,IFERROR(-PPMT($DA$66/12,(CU333-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV333)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU333-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},329,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE333)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD333-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE333)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD333-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[330,28,{"$f":"IF(('Comparison Calculator'!$E$11-B334)>=0,0,IFERROR(-PPMT($G$66/12,(A334-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B334)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A334-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-K334)>=0,0,IFERROR(-PPMT($P$66/12,(J334-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K334)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J334-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-T334)>=0,0,IFERROR(-PPMT($Y$66/12,(S334-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T334)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S334-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC334)>=0,0,IFERROR(-PPMT($AH$66/12,(AB334-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC334)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB334-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL334)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK334-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL334)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK334-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU334)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT334-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU334)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT334-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD334)>=0,0,IFERROR(-PPMT($BI$66/12,(BC334-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD334)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC334-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,330,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL334)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK334-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL334)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK334-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU334)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT334-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU334)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT334-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD334)>=0,0,IFERROR(-PPMT($CI$66/12,(CC334-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD334)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC334-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM334)>=0,0,IFERROR(-PPMT($CR$66/12,(CL334-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM334)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL334-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV334)>=0,0,IFERROR(-PPMT($DA$66/12,(CU334-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV334)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU334-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},330,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE334)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD334-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE334)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD334-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[331,28,{"$f":"IF(('Comparison Calculator'!$E$11-B335)>=0,0,IFERROR(-PPMT($G$66/12,(A335-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B335)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A335-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-K335)>=0,0,IFERROR(-PPMT($P$66/12,(J335-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K335)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J335-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-T335)>=0,0,IFERROR(-PPMT($Y$66/12,(S335-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T335)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S335-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC335)>=0,0,IFERROR(-PPMT($AH$66/12,(AB335-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC335)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB335-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL335)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK335-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL335)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK335-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU335)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT335-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU335)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT335-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD335)>=0,0,IFERROR(-PPMT($BI$66/12,(BC335-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD335)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC335-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,331,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL335)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK335-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL335)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK335-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU335)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT335-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU335)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT335-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD335)>=0,0,IFERROR(-PPMT($CI$66/12,(CC335-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD335)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC335-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM335)>=0,0,IFERROR(-PPMT($CR$66/12,(CL335-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM335)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL335-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV335)>=0,0,IFERROR(-PPMT($DA$66/12,(CU335-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV335)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU335-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},331,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE335)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD335-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE335)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD335-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[332,28,{"$f":"IF(('Comparison Calculator'!$E$11-B336)>=0,0,IFERROR(-PPMT($G$66/12,(A336-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B336)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A336-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-K336)>=0,0,IFERROR(-PPMT($P$66/12,(J336-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K336)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J336-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-T336)>=0,0,IFERROR(-PPMT($Y$66/12,(S336-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T336)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S336-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC336)>=0,0,IFERROR(-PPMT($AH$66/12,(AB336-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC336)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB336-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL336)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK336-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL336)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK336-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU336)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT336-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU336)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT336-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD336)>=0,0,IFERROR(-PPMT($BI$66/12,(BC336-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD336)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC336-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,332,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL336)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK336-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL336)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK336-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU336)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT336-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU336)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT336-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD336)>=0,0,IFERROR(-PPMT($CI$66/12,(CC336-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD336)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC336-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM336)>=0,0,IFERROR(-PPMT($CR$66/12,(CL336-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM336)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL336-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV336)>=0,0,IFERROR(-PPMT($DA$66/12,(CU336-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV336)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU336-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},332,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE336)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD336-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE336)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD336-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[333,28,{"$f":"IF(('Comparison Calculator'!$E$11-B337)>=0,0,IFERROR(-PPMT($G$66/12,(A337-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B337)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A337-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-K337)>=0,0,IFERROR(-PPMT($P$66/12,(J337-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K337)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J337-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-T337)>=0,0,IFERROR(-PPMT($Y$66/12,(S337-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T337)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S337-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC337)>=0,0,IFERROR(-PPMT($AH$66/12,(AB337-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC337)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB337-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL337)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK337-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL337)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK337-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU337)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT337-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU337)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT337-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD337)>=0,0,IFERROR(-PPMT($BI$66/12,(BC337-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD337)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC337-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,333,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL337)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK337-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL337)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK337-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU337)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT337-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU337)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT337-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD337)>=0,0,IFERROR(-PPMT($CI$66/12,(CC337-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD337)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC337-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM337)>=0,0,IFERROR(-PPMT($CR$66/12,(CL337-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM337)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL337-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV337)>=0,0,IFERROR(-PPMT($DA$66/12,(CU337-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV337)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU337-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},333,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE337)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD337-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE337)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD337-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[334,28,{"$f":"IF(('Comparison Calculator'!$E$11-B338)>=0,0,IFERROR(-PPMT($G$66/12,(A338-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B338)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A338-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-K338)>=0,0,IFERROR(-PPMT($P$66/12,(J338-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K338)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J338-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-T338)>=0,0,IFERROR(-PPMT($Y$66/12,(S338-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T338)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S338-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC338)>=0,0,IFERROR(-PPMT($AH$66/12,(AB338-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC338)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB338-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL338)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK338-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL338)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK338-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU338)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT338-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU338)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT338-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD338)>=0,0,IFERROR(-PPMT($BI$66/12,(BC338-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD338)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC338-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,334,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL338)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK338-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL338)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK338-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU338)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT338-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU338)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT338-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD338)>=0,0,IFERROR(-PPMT($CI$66/12,(CC338-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD338)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC338-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM338)>=0,0,IFERROR(-PPMT($CR$66/12,(CL338-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM338)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL338-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV338)>=0,0,IFERROR(-PPMT($DA$66/12,(CU338-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV338)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU338-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},334,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE338)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD338-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE338)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD338-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[335,28,{"$f":"IF(('Comparison Calculator'!$E$11-B339)>=0,0,IFERROR(-PPMT($G$66/12,(A339-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B339)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A339-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-K339)>=0,0,IFERROR(-PPMT($P$66/12,(J339-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K339)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J339-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-T339)>=0,0,IFERROR(-PPMT($Y$66/12,(S339-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T339)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S339-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC339)>=0,0,IFERROR(-PPMT($AH$66/12,(AB339-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC339)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB339-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL339)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK339-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL339)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK339-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU339)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT339-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU339)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT339-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD339)>=0,0,IFERROR(-PPMT($BI$66/12,(BC339-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD339)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC339-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,335,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL339)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK339-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL339)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK339-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU339)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT339-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU339)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT339-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD339)>=0,0,IFERROR(-PPMT($CI$66/12,(CC339-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD339)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC339-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM339)>=0,0,IFERROR(-PPMT($CR$66/12,(CL339-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM339)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL339-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV339)>=0,0,IFERROR(-PPMT($DA$66/12,(CU339-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV339)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU339-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},335,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE339)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD339-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE339)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD339-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[336,28,{"$f":"IF(('Comparison Calculator'!$E$11-B340)>=0,0,IFERROR(-PPMT($G$66/12,(A340-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B340)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A340-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-K340)>=0,0,IFERROR(-PPMT($P$66/12,(J340-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K340)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J340-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-T340)>=0,0,IFERROR(-PPMT($Y$66/12,(S340-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T340)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S340-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-AC340)>=0,0,IFERROR(-PPMT($AH$66/12,(AB340-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC340)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB340-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-AL340)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK340-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL340)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK340-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-AU340)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT340-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU340)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT340-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-BD340)>=0,0,IFERROR(-PPMT($BI$66/12,(BC340-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD340)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC340-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,336,28,{"$f":"IF(('Comparison Calculator'!$E$11-BL340)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK340-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL340)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK340-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-BU340)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT340-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU340)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT340-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-CD340)>=0,0,IFERROR(-PPMT($CI$66/12,(CC340-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD340)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC340-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-CM340)>=0,0,IFERROR(-PPMT($CR$66/12,(CL340-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM340)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL340-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-CV340)>=0,0,IFERROR(-PPMT($DA$66/12,(CU340-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV340)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU340-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},336,28,{"$f":"IF(('Comparison Calculator'!$E$11-DE340)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD340-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE340)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD340-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[337,29,{"$f":"IF(('Comparison Calculator'!$E$11-B341)>=0,0,IFERROR(-PPMT($G$66/12,(A341-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B341)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A341-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-K341)>=0,0,IFERROR(-PPMT($P$66/12,(J341-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K341)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J341-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-T341)>=0,0,IFERROR(-PPMT($Y$66/12,(S341-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T341)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S341-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC341)>=0,0,IFERROR(-PPMT($AH$66/12,(AB341-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC341)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB341-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL341)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK341-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL341)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK341-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU341)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT341-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU341)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT341-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD341)>=0,0,IFERROR(-PPMT($BI$66/12,(BC341-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD341)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC341-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,337,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL341)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK341-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL341)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK341-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU341)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT341-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU341)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT341-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD341)>=0,0,IFERROR(-PPMT($CI$66/12,(CC341-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD341)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC341-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM341)>=0,0,IFERROR(-PPMT($CR$66/12,(CL341-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM341)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL341-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV341)>=0,0,IFERROR(-PPMT($DA$66/12,(CU341-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV341)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU341-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},337,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE341)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD341-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE341)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD341-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[338,29,{"$f":"IF(('Comparison Calculator'!$E$11-B342)>=0,0,IFERROR(-PPMT($G$66/12,(A342-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B342)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A342-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-K342)>=0,0,IFERROR(-PPMT($P$66/12,(J342-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K342)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J342-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-T342)>=0,0,IFERROR(-PPMT($Y$66/12,(S342-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T342)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S342-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC342)>=0,0,IFERROR(-PPMT($AH$66/12,(AB342-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC342)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB342-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL342)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK342-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL342)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK342-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU342)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT342-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU342)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT342-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD342)>=0,0,IFERROR(-PPMT($BI$66/12,(BC342-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD342)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC342-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,338,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL342)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK342-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL342)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK342-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU342)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT342-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU342)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT342-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD342)>=0,0,IFERROR(-PPMT($CI$66/12,(CC342-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD342)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC342-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM342)>=0,0,IFERROR(-PPMT($CR$66/12,(CL342-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM342)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL342-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV342)>=0,0,IFERROR(-PPMT($DA$66/12,(CU342-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV342)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU342-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},338,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE342)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD342-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE342)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD342-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[339,29,{"$f":"IF(('Comparison Calculator'!$E$11-B343)>=0,0,IFERROR(-PPMT($G$66/12,(A343-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B343)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A343-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-K343)>=0,0,IFERROR(-PPMT($P$66/12,(J343-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K343)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J343-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-T343)>=0,0,IFERROR(-PPMT($Y$66/12,(S343-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T343)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S343-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC343)>=0,0,IFERROR(-PPMT($AH$66/12,(AB343-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC343)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB343-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL343)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK343-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL343)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK343-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU343)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT343-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU343)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT343-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD343)>=0,0,IFERROR(-PPMT($BI$66/12,(BC343-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD343)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC343-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,339,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL343)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK343-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL343)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK343-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU343)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT343-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU343)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT343-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD343)>=0,0,IFERROR(-PPMT($CI$66/12,(CC343-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD343)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC343-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM343)>=0,0,IFERROR(-PPMT($CR$66/12,(CL343-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM343)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL343-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV343)>=0,0,IFERROR(-PPMT($DA$66/12,(CU343-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV343)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU343-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},339,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE343)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD343-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE343)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD343-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[340,29,{"$f":"IF(('Comparison Calculator'!$E$11-B344)>=0,0,IFERROR(-PPMT($G$66/12,(A344-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B344)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A344-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-K344)>=0,0,IFERROR(-PPMT($P$66/12,(J344-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K344)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J344-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-T344)>=0,0,IFERROR(-PPMT($Y$66/12,(S344-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T344)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S344-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC344)>=0,0,IFERROR(-PPMT($AH$66/12,(AB344-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC344)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB344-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL344)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK344-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL344)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK344-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU344)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT344-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU344)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT344-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD344)>=0,0,IFERROR(-PPMT($BI$66/12,(BC344-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD344)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC344-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,340,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL344)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK344-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL344)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK344-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU344)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT344-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU344)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT344-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD344)>=0,0,IFERROR(-PPMT($CI$66/12,(CC344-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD344)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC344-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM344)>=0,0,IFERROR(-PPMT($CR$66/12,(CL344-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM344)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL344-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV344)>=0,0,IFERROR(-PPMT($DA$66/12,(CU344-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV344)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU344-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},340,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE344)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD344-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE344)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD344-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[341,29,{"$f":"IF(('Comparison Calculator'!$E$11-B345)>=0,0,IFERROR(-PPMT($G$66/12,(A345-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B345)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A345-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-K345)>=0,0,IFERROR(-PPMT($P$66/12,(J345-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K345)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J345-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"O344-L345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-T345)>=0,0,IFERROR(-PPMT($Y$66/12,(S345-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T345)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S345-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"X344-U345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC345)>=0,0,IFERROR(-PPMT($AH$66/12,(AB345-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC345)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB345-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AG344-AD345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL345)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK345-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL345)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK345-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AP344-AM345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU345)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT345-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU345)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT345-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"AY344-AV345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD345)>=0,0,IFERROR(-PPMT($BI$66/12,(BC345-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD345)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC345-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BH344-BE345","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,341,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL345)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK345-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL345)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK345-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BP344-BM345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU345)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT345-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU345)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT345-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BY344-BV345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD345)>=0,0,IFERROR(-PPMT($CI$66/12,(CC345-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD345)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC345-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CH344-CE345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM345)>=0,0,IFERROR(-PPMT($CR$66/12,(CL345-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM345)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL345-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CQ344-CN345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV345)>=0,0,IFERROR(-PPMT($DA$66/12,(CU345-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV345)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU345-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"CZ344-CW345","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},341,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE345)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD345-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE345)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD345-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"DI344-DF345","v":{"v":1800000,"d":"$1,800,000.00"}}]
[342,29,{"$f":"IF(('Comparison Calculator'!$E$11-B346)>=0,0,IFERROR(-PPMT($G$66/12,(A346-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B346)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A346-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-K346)>=0,0,IFERROR(-PPMT($P$66/12,(J346-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K346)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J346-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-T346)>=0,0,IFERROR(-PPMT($Y$66/12,(S346-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T346)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S346-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC346)>=0,0,IFERROR(-PPMT($AH$66/12,(AB346-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC346)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB346-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL346)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK346-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL346)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK346-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU346)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT346-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU346)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT346-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD346)>=0,0,IFERROR(-PPMT($BI$66/12,(BC346-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD346)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC346-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,342,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL346)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK346-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL346)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK346-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU346)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT346-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU346)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT346-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD346)>=0,0,IFERROR(-PPMT($CI$66/12,(CC346-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD346)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC346-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM346)>=0,0,IFERROR(-PPMT($CR$66/12,(CL346-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM346)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL346-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV346)>=0,0,IFERROR(-PPMT($DA$66/12,(CU346-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV346)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU346-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},342,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE346)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD346-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE346)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD346-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[343,29,{"$f":"IF(('Comparison Calculator'!$E$11-B347)>=0,0,IFERROR(-PPMT($G$66/12,(A347-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B347)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A347-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-K347)>=0,0,IFERROR(-PPMT($P$66/12,(J347-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K347)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J347-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-T347)>=0,0,IFERROR(-PPMT($Y$66/12,(S347-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T347)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S347-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC347)>=0,0,IFERROR(-PPMT($AH$66/12,(AB347-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC347)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB347-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL347)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK347-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL347)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK347-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU347)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT347-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU347)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT347-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD347)>=0,0,IFERROR(-PPMT($BI$66/12,(BC347-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD347)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC347-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,343,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL347)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK347-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL347)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK347-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU347)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT347-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU347)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT347-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD347)>=0,0,IFERROR(-PPMT($CI$66/12,(CC347-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD347)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC347-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM347)>=0,0,IFERROR(-PPMT($CR$66/12,(CL347-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM347)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL347-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV347)>=0,0,IFERROR(-PPMT($DA$66/12,(CU347-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV347)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU347-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},343,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE347)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD347-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE347)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD347-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[344,29,{"$f":"IF(('Comparison Calculator'!$E$11-B348)>=0,0,IFERROR(-PPMT($G$66/12,(A348-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B348)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A348-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-K348)>=0,0,IFERROR(-PPMT($P$66/12,(J348-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K348)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J348-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-T348)>=0,0,IFERROR(-PPMT($Y$66/12,(S348-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T348)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S348-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC348)>=0,0,IFERROR(-PPMT($AH$66/12,(AB348-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC348)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB348-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL348)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK348-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL348)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK348-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU348)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT348-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU348)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT348-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD348)>=0,0,IFERROR(-PPMT($BI$66/12,(BC348-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD348)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC348-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,344,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL348)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK348-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL348)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK348-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU348)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT348-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU348)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT348-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD348)>=0,0,IFERROR(-PPMT($CI$66/12,(CC348-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD348)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC348-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM348)>=0,0,IFERROR(-PPMT($CR$66/12,(CL348-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM348)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL348-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV348)>=0,0,IFERROR(-PPMT($DA$66/12,(CU348-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV348)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU348-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},344,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE348)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD348-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE348)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD348-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[345,29,{"$f":"IF(('Comparison Calculator'!$E$11-B349)>=0,0,IFERROR(-PPMT($G$66/12,(A349-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B349)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A349-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-K349)>=0,0,IFERROR(-PPMT($P$66/12,(J349-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K349)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J349-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-T349)>=0,0,IFERROR(-PPMT($Y$66/12,(S349-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T349)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S349-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC349)>=0,0,IFERROR(-PPMT($AH$66/12,(AB349-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC349)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB349-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL349)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK349-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL349)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK349-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU349)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT349-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU349)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT349-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD349)>=0,0,IFERROR(-PPMT($BI$66/12,(BC349-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD349)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC349-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,345,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL349)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK349-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL349)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK349-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU349)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT349-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU349)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT349-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD349)>=0,0,IFERROR(-PPMT($CI$66/12,(CC349-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD349)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC349-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM349)>=0,0,IFERROR(-PPMT($CR$66/12,(CL349-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM349)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL349-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV349)>=0,0,IFERROR(-PPMT($DA$66/12,(CU349-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV349)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU349-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},345,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE349)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD349-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE349)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD349-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[346,29,{"$f":"IF(('Comparison Calculator'!$E$11-B350)>=0,0,IFERROR(-PPMT($G$66/12,(A350-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B350)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A350-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-K350)>=0,0,IFERROR(-PPMT($P$66/12,(J350-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K350)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J350-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-T350)>=0,0,IFERROR(-PPMT($Y$66/12,(S350-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T350)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S350-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC350)>=0,0,IFERROR(-PPMT($AH$66/12,(AB350-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC350)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB350-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL350)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK350-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL350)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK350-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU350)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT350-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU350)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT350-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD350)>=0,0,IFERROR(-PPMT($BI$66/12,(BC350-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD350)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC350-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,346,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL350)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK350-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL350)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK350-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU350)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT350-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU350)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT350-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD350)>=0,0,IFERROR(-PPMT($CI$66/12,(CC350-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD350)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC350-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM350)>=0,0,IFERROR(-PPMT($CR$66/12,(CL350-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM350)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL350-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV350)>=0,0,IFERROR(-PPMT($DA$66/12,(CU350-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV350)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU350-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},346,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE350)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD350-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE350)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD350-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[347,29,{"$f":"IF(('Comparison Calculator'!$E$11-B351)>=0,0,IFERROR(-PPMT($G$66/12,(A351-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B351)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A351-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-K351)>=0,0,IFERROR(-PPMT($P$66/12,(J351-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K351)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J351-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-T351)>=0,0,IFERROR(-PPMT($Y$66/12,(S351-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T351)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S351-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC351)>=0,0,IFERROR(-PPMT($AH$66/12,(AB351-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC351)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB351-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL351)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK351-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL351)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK351-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU351)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT351-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU351)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT351-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD351)>=0,0,IFERROR(-PPMT($BI$66/12,(BC351-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD351)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC351-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,347,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL351)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK351-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL351)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK351-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU351)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT351-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU351)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT351-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD351)>=0,0,IFERROR(-PPMT($CI$66/12,(CC351-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD351)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC351-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM351)>=0,0,IFERROR(-PPMT($CR$66/12,(CL351-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM351)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL351-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV351)>=0,0,IFERROR(-PPMT($DA$66/12,(CU351-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV351)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU351-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},347,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE351)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD351-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE351)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD351-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[348,29,{"$f":"IF(('Comparison Calculator'!$E$11-B352)>=0,0,IFERROR(-PPMT($G$66/12,(A352-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B352)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A352-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-K352)>=0,0,IFERROR(-PPMT($P$66/12,(J352-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K352)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J352-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-T352)>=0,0,IFERROR(-PPMT($Y$66/12,(S352-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T352)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S352-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-AC352)>=0,0,IFERROR(-PPMT($AH$66/12,(AB352-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC352)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB352-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-AL352)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK352-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL352)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK352-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-AU352)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT352-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU352)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT352-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-BD352)>=0,0,IFERROR(-PPMT($BI$66/12,(BC352-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD352)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC352-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,348,29,{"$f":"IF(('Comparison Calculator'!$E$11-BL352)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK352-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL352)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK352-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-BU352)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT352-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU352)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT352-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-CD352)>=0,0,IFERROR(-PPMT($CI$66/12,(CC352-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD352)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC352-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-CM352)>=0,0,IFERROR(-PPMT($CR$66/12,(CL352-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM352)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL352-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-CV352)>=0,0,IFERROR(-PPMT($DA$66/12,(CU352-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV352)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU352-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},348,29,{"$f":"IF(('Comparison Calculator'!$E$11-DE352)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD352-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE352)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD352-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[349,30,{"$f":"IF(('Comparison Calculator'!$E$11-B353)>=0,0,IFERROR(-PPMT($G$66/12,(A353-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B353)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A353-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-K353)>=0,0,IFERROR(-PPMT($P$66/12,(J353-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K353)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J353-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-T353)>=0,0,IFERROR(-PPMT($Y$66/12,(S353-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T353)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S353-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC353)>=0,0,IFERROR(-PPMT($AH$66/12,(AB353-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC353)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB353-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL353)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK353-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL353)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK353-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU353)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT353-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU353)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT353-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD353)>=0,0,IFERROR(-PPMT($BI$66/12,(BC353-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD353)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC353-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,349,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL353)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK353-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL353)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK353-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU353)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT353-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU353)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT353-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD353)>=0,0,IFERROR(-PPMT($CI$66/12,(CC353-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD353)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC353-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM353)>=0,0,IFERROR(-PPMT($CR$66/12,(CL353-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM353)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL353-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV353)>=0,0,IFERROR(-PPMT($DA$66/12,(CU353-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV353)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU353-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},349,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE353)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD353-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE353)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD353-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[350,30,{"$f":"IF(('Comparison Calculator'!$E$11-B354)>=0,0,IFERROR(-PPMT($G$66/12,(A354-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B354)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A354-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-K354)>=0,0,IFERROR(-PPMT($P$66/12,(J354-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K354)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J354-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-T354)>=0,0,IFERROR(-PPMT($Y$66/12,(S354-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T354)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S354-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC354)>=0,0,IFERROR(-PPMT($AH$66/12,(AB354-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC354)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB354-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL354)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK354-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL354)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK354-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU354)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT354-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU354)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT354-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD354)>=0,0,IFERROR(-PPMT($BI$66/12,(BC354-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD354)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC354-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,350,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL354)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK354-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL354)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK354-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU354)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT354-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU354)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT354-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD354)>=0,0,IFERROR(-PPMT($CI$66/12,(CC354-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD354)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC354-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM354)>=0,0,IFERROR(-PPMT($CR$66/12,(CL354-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM354)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL354-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV354)>=0,0,IFERROR(-PPMT($DA$66/12,(CU354-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV354)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU354-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},350,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE354)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD354-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE354)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD354-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[351,30,{"$f":"IF(('Comparison Calculator'!$E$11-B355)>=0,0,IFERROR(-PPMT($G$66/12,(A355-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B355)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A355-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-K355)>=0,0,IFERROR(-PPMT($P$66/12,(J355-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K355)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J355-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-T355)>=0,0,IFERROR(-PPMT($Y$66/12,(S355-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T355)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S355-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC355)>=0,0,IFERROR(-PPMT($AH$66/12,(AB355-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC355)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB355-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL355)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK355-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL355)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK355-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU355)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT355-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU355)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT355-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD355)>=0,0,IFERROR(-PPMT($BI$66/12,(BC355-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD355)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC355-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,351,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL355)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK355-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL355)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK355-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU355)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT355-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU355)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT355-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD355)>=0,0,IFERROR(-PPMT($CI$66/12,(CC355-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD355)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC355-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM355)>=0,0,IFERROR(-PPMT($CR$66/12,(CL355-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM355)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL355-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV355)>=0,0,IFERROR(-PPMT($DA$66/12,(CU355-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV355)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU355-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},351,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE355)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD355-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE355)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD355-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[352,30,{"$f":"IF(('Comparison Calculator'!$E$11-B356)>=0,0,IFERROR(-PPMT($G$66/12,(A356-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B356)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A356-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-K356)>=0,0,IFERROR(-PPMT($P$66/12,(J356-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K356)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J356-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-T356)>=0,0,IFERROR(-PPMT($Y$66/12,(S356-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T356)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S356-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC356)>=0,0,IFERROR(-PPMT($AH$66/12,(AB356-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC356)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB356-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL356)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK356-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL356)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK356-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU356)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT356-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU356)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT356-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD356)>=0,0,IFERROR(-PPMT($BI$66/12,(BC356-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD356)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC356-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,352,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL356)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK356-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL356)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK356-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU356)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT356-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU356)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT356-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD356)>=0,0,IFERROR(-PPMT($CI$66/12,(CC356-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD356)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC356-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM356)>=0,0,IFERROR(-PPMT($CR$66/12,(CL356-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM356)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL356-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV356)>=0,0,IFERROR(-PPMT($DA$66/12,(CU356-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV356)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU356-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},352,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE356)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD356-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE356)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD356-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[353,30,{"$f":"IF(('Comparison Calculator'!$E$11-B357)>=0,0,IFERROR(-PPMT($G$66/12,(A357-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B357)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A357-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-K357)>=0,0,IFERROR(-PPMT($P$66/12,(J357-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K357)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J357-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-T357)>=0,0,IFERROR(-PPMT($Y$66/12,(S357-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T357)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S357-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC357)>=0,0,IFERROR(-PPMT($AH$66/12,(AB357-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC357)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB357-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL357)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK357-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL357)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK357-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU357)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT357-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU357)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT357-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD357)>=0,0,IFERROR(-PPMT($BI$66/12,(BC357-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD357)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC357-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,353,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL357)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK357-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL357)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK357-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU357)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT357-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU357)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT357-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD357)>=0,0,IFERROR(-PPMT($CI$66/12,(CC357-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD357)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC357-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM357)>=0,0,IFERROR(-PPMT($CR$66/12,(CL357-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM357)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL357-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV357)>=0,0,IFERROR(-PPMT($DA$66/12,(CU357-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV357)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU357-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},353,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE357)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD357-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE357)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD357-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[354,30,{"$f":"IF(('Comparison Calculator'!$E$11-B358)>=0,0,IFERROR(-PPMT($G$66/12,(A358-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B358)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A358-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-K358)>=0,0,IFERROR(-PPMT($P$66/12,(J358-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K358)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J358-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-T358)>=0,0,IFERROR(-PPMT($Y$66/12,(S358-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T358)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S358-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC358)>=0,0,IFERROR(-PPMT($AH$66/12,(AB358-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC358)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB358-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL358)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK358-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL358)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK358-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU358)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT358-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU358)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT358-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD358)>=0,0,IFERROR(-PPMT($BI$66/12,(BC358-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD358)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC358-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,354,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL358)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK358-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL358)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK358-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU358)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT358-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU358)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT358-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD358)>=0,0,IFERROR(-PPMT($CI$66/12,(CC358-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD358)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC358-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM358)>=0,0,IFERROR(-PPMT($CR$66/12,(CL358-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM358)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL358-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV358)>=0,0,IFERROR(-PPMT($DA$66/12,(CU358-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV358)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU358-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},354,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE358)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD358-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE358)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD358-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[355,30,{"$f":"IF(('Comparison Calculator'!$E$11-B359)>=0,0,IFERROR(-PPMT($G$66/12,(A359-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B359)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A359-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-K359)>=0,0,IFERROR(-PPMT($P$66/12,(J359-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K359)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J359-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-T359)>=0,0,IFERROR(-PPMT($Y$66/12,(S359-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T359)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S359-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC359)>=0,0,IFERROR(-PPMT($AH$66/12,(AB359-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC359)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB359-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL359)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK359-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL359)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK359-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU359)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT359-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU359)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT359-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD359)>=0,0,IFERROR(-PPMT($BI$66/12,(BC359-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD359)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC359-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,355,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL359)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK359-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL359)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK359-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU359)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT359-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU359)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT359-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD359)>=0,0,IFERROR(-PPMT($CI$66/12,(CC359-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD359)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC359-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM359)>=0,0,IFERROR(-PPMT($CR$66/12,(CL359-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM359)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL359-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV359)>=0,0,IFERROR(-PPMT($DA$66/12,(CU359-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV359)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU359-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},355,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE359)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD359-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE359)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD359-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[356,30,{"$f":"IF(('Comparison Calculator'!$E$11-B360)>=0,0,IFERROR(-PPMT($G$66/12,(A360-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B360)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A360-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-K360)>=0,0,IFERROR(-PPMT($P$66/12,(J360-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K360)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J360-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-T360)>=0,0,IFERROR(-PPMT($Y$66/12,(S360-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T360)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S360-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC360)>=0,0,IFERROR(-PPMT($AH$66/12,(AB360-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC360)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB360-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL360)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK360-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL360)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK360-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU360)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT360-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU360)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT360-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD360)>=0,0,IFERROR(-PPMT($BI$66/12,(BC360-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD360)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC360-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,356,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL360)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK360-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL360)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK360-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU360)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT360-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU360)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT360-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD360)>=0,0,IFERROR(-PPMT($CI$66/12,(CC360-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD360)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC360-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM360)>=0,0,IFERROR(-PPMT($CR$66/12,(CL360-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM360)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL360-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV360)>=0,0,IFERROR(-PPMT($DA$66/12,(CU360-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV360)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU360-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},356,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE360)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD360-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE360)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD360-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[357,30,{"$f":"IF(('Comparison Calculator'!$E$11-B361)>=0,0,IFERROR(-PPMT($G$66/12,(A361-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B361)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A361-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-K361)>=0,0,IFERROR(-PPMT($P$66/12,(J361-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K361)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J361-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-T361)>=0,0,IFERROR(-PPMT($Y$66/12,(S361-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T361)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S361-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC361)>=0,0,IFERROR(-PPMT($AH$66/12,(AB361-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC361)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB361-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL361)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK361-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL361)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK361-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU361)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT361-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU361)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT361-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD361)>=0,0,IFERROR(-PPMT($BI$66/12,(BC361-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD361)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC361-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,357,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL361)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK361-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL361)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK361-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU361)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT361-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU361)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT361-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD361)>=0,0,IFERROR(-PPMT($CI$66/12,(CC361-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD361)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC361-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM361)>=0,0,IFERROR(-PPMT($CR$66/12,(CL361-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM361)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL361-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV361)>=0,0,IFERROR(-PPMT($DA$66/12,(CU361-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV361)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU361-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},357,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE361)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD361-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE361)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD361-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[358,30,{"$f":"IF(('Comparison Calculator'!$E$11-B362)>=0,0,IFERROR(-PPMT($G$66/12,(A362-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B362)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A362-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-K362)>=0,0,IFERROR(-PPMT($P$66/12,(J362-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K362)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J362-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-T362)>=0,0,IFERROR(-PPMT($Y$66/12,(S362-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T362)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S362-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC362)>=0,0,IFERROR(-PPMT($AH$66/12,(AB362-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC362)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB362-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL362)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK362-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL362)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK362-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU362)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT362-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU362)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT362-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD362)>=0,0,IFERROR(-PPMT($BI$66/12,(BC362-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD362)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC362-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,358,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL362)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK362-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL362)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK362-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU362)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT362-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU362)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT362-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD362)>=0,0,IFERROR(-PPMT($CI$66/12,(CC362-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD362)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC362-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM362)>=0,0,IFERROR(-PPMT($CR$66/12,(CL362-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM362)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL362-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV362)>=0,0,IFERROR(-PPMT($DA$66/12,(CU362-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV362)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU362-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},358,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE362)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD362-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE362)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD362-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"}]
[359,30,{"$f":"IF(('Comparison Calculator'!$E$11-B363)>=0,0,IFERROR(-PPMT($G$66/12,(A363-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B363)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A363-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-K363)>=0,0,IFERROR(-PPMT($P$66/12,(J363-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K363)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J363-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-T363)>=0,0,IFERROR(-PPMT($Y$66/12,(S363-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T363)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S363-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC363)>=0,0,IFERROR(-PPMT($AH$66/12,(AB363-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC363)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB363-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL363)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK363-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL363)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK363-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU363)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT363-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU363)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT363-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD363)>=0,0,IFERROR(-PPMT($BI$66/12,(BC363-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD363)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC363-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},null,null,359,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL363)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK363-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL363)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK363-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU363)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT363-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU363)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT363-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD363)>=0,0,IFERROR(-PPMT($CI$66/12,(CC363-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD363)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC363-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM363)>=0,0,IFERROR(-PPMT($CR$66/12,(CL363-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM363)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL363-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV363)>=0,0,IFERROR(-PPMT($DA$66/12,(CU363-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV363)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU363-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW363+CX363","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},359,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE363)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD363-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE363)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD363-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF363+DG363","v":{"v":0,"d":"$0.00"}},{"v":1800000,"d":"$1,800,000.00"}]
[360,30,{"$f":"IF(('Comparison Calculator'!$E$11-B364)>=0,0,IFERROR(-PPMT($G$66/12,(A364-60),($F$1-5)*12,$G$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-B364)>=0,$C$1*$G$66/12,IFERROR(-IPMT($G$66/12,(A364-60),($F$1-5)*12,$G$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-K364)>=0,0,IFERROR(-PPMT($P$66/12,(J364-60),($F$1-5)*12,$P$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-K364)>=0,$C$1*$P$66/12,IFERROR(-IPMT($P$66/12,(J364-60),($F$1-5)*12,$P$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-T364)>=0,0,IFERROR(-PPMT($Y$66/12,(S364-60),($F$1-5)*12,$Y$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-T364)>=0,$C$1*$Y$66/12,IFERROR(-IPMT($Y$66/12,(S364-60),($F$1-5)*12,$Y$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-AC364)>=0,0,IFERROR(-PPMT($AH$66/12,(AB364-60),($F$1-5)*12,$AH$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AC364)>=0,$C$1*$AH$66/12,IFERROR(-IPMT($AH$66/12,(AB364-60),($F$1-5)*12,$AH$65,0),0))","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":1800000,"d":"$1,800,000.00"},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-AL364)>=0,0,IFERROR(-PPMT($AQ$66/12,(AK364-60),($F$1-5)*12,$AQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AL364)>=0,$C$1*$AQ$66/12,IFERROR(-IPMT($AQ$66/12,(AK364-60),($F$1-5)*12,$AQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AM364+AN364","v":{"v":0,"d":"$0.00"}},{"$f":"AP363-AM364","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-AU364)>=0,0,IFERROR(-PPMT($AZ$66/12,(AT364-60),($F$1-5)*12,$AZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-AU364)>=0,$C$1*$AZ$66/12,IFERROR(-IPMT($AZ$66/12,(AT364-60),($F$1-5)*12,$AZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"AV364+AW364","v":{"v":0,"d":"$0.00"}},{"$f":"AY363-AV364","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-BD364)>=0,0,IFERROR(-PPMT($BI$66/12,(BC364-60),($F$1-5)*12,$BI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BD364)>=0,$C$1*$BI$66/12,IFERROR(-IPMT($BI$66/12,(BC364-60),($F$1-5)*12,$BI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BE364+BF364","v":{"v":0,"d":"$0.00"}},{"$f":"BH363-BE364","v":{"v":1800000,"d":"$1,800,000.00"}},null,null,360,30,{"$f":"IF(('Comparison Calculator'!$E$11-BL364)>=0,0,IFERROR(-PPMT($BQ$66/12,(BK364-60),($F$1-5)*12,$BQ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BL364)>=0,$C$1*$BQ$66/12,IFERROR(-IPMT($BQ$66/12,(BK364-60),($F$1-5)*12,$BQ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BM364+BN364","v":{"v":0,"d":"$0.00"}},{"$f":"BP363-BM364","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-BU364)>=0,0,IFERROR(-PPMT($BZ$66/12,(BT364-60),($F$1-5)*12,$BZ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-BU364)>=0,$C$1*$BZ$66/12,IFERROR(-IPMT($BZ$66/12,(BT364-60),($F$1-5)*12,$BZ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"BV364+BW364","v":{"v":0,"d":"$0.00"}},{"$f":"BY363-BV364","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-CD364)>=0,0,IFERROR(-PPMT($CI$66/12,(CC364-60),($F$1-5)*12,$CI$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CD364)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CC364-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CE364+CF364","v":{"v":0,"d":"$0.00"}},{"$f":"CH363-CE364","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-CM364)>=0,0,IFERROR(-PPMT($CR$66/12,(CL364-60),($F$1-5)*12,$CR$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CM364)>=0,$C$1*$CI$66/12,IFERROR(-IPMT($CI$66/12,(CL364-60),($F$1-5)*12,$CI$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CN364+CO364","v":{"v":0,"d":"$0.00"}},{"$f":"CQ363-CN364","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-CV364)>=0,0,IFERROR(-PPMT($DA$66/12,(CU364-60),($F$1-5)*12,$DA$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-CV364)>=0,$C$1*$DA$66/12,IFERROR(-IPMT($DA$66/12,(CU364-60),($F$1-5)*12,$DA$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"CW364+CX364","v":{"v":0,"d":"$0.00"}},{"$f":"CZ363-CW364","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":3},360,30,{"$f":"IF(('Comparison Calculator'!$E$11-DE364)>=0,0,IFERROR(-PPMT($DJ$66/12,(DD364-60),($F$1-5)*12,$DJ$65),0))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(('Comparison Calculator'!$E$11-DE364)>=0,$C$1*$DJ$66/12,IFERROR(-IPMT($DJ$66/12,(DD364-60),($F$1-5)*12,$DJ$65,0),0))","v":{"v":0,"d":"$0.00"}},{"$f":"DF364+DG364","v":{"v":0,"d":"$0.00"}},{"$f":"DI363-DF364","v":{"v":1800000,"d":"$1,800,000.00"}}]

{"sheet":"INDEX","index":8,"n_rows":39,"n_cols":87,"rows_kept":39,"hidden":true,"merged":[[1,1,1,3],[1,5,1,7],[1,9,1,10],[1,17,1,28],[1,43,1,47],[1,49,1,50],[1,52,2,54],[1,79,2,82],[1,84,1,85],[1,86,1,87],[2,24,2,25],[4,74,4,78],[8,55,8,56],[10,17,10,21],[10,24,10,28],[16,17,16,21],[16,24,16,28],[16,43,16,47],[17,55,17,70],[19,74,19,78],[22,17,22,21],[22,24,22,28],[22,30,22,34],[22,36,22,40],[29,30,29,34],[29,36,29,40],[29,43,29,47],[35,36,35,40]]}
[]
[null,"Exchange Rates",{"$nulls":3},"Loan Product",{"$nulls":3},"Repayment Type",null,null,"I/O Term",null,"Country",null,null,"COMPUTATION",{"$nulls":13},"Income","China Income","other offshore income","Total China CAP","Debts","China Debts","Other offshore",null,"Total Allowable China Income",{"$nulls":3},"China Offshore Income",{"$nulls":5},"FORMULAS",null,null,"BORRROWER 2 TAB",{"$nulls":26},"Domestic calculator",{"$nulls":4},"Loan Product",null,"IO Term"]
[null,"Country","Currency Name","Rate",null,"Brighten Saver",{"$nulls":3},"P&I",null,null,0,null,"Australia",null,null,"PAYG",null,"AUD Amount",null,"Offshore",null,null,"Nett Overtime",null,"Onshore",null,"Offshore",{"$nulls":14},"BWR 1 ",null,null,"BWR 2",null,null,{"$f":"IF((('Servicing Calc'!T35+'Servicing Calc'!O53+INDEX!AA34)>(AA57+AA58)),(E52+AD52+O52+AK52), (AA57+AA58))","v":0},{"$nulls":34},"Brighten Boss",null,"Yes"]
[null,"Australia","AUD",{"$f":"'Exchange Rates'!D4","v":{"v":1,"d":"1.0000"}},null,"Brighten Easy Builder",{"$nulls":3},"I/O",null,null,1,null,"China",null,null,"Bwr 1",null,{"$f":"IF(A4=\"CNY\",0,(IFERROR(('Servicing Calc'!H22/V4),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K22,INDEX!C4:D16,2,0),\"\")","v":""},null,null,"Bwr 1",null,{"$f":"IF('Servicing Calc'!U22=\"CNY\",0,(IFERROR(('Servicing Calc'!R22/AC4),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U22,INDEX!C4:D16,2,0),\"\")","v":""},{"$nulls":13},"Net PAYG",{"$f":"'Servicing Calc'!K22","v":0},{"$f":"'Servicing Calc'!H22","v":0},null,{"$f":"'Servicing Calc'!K23","v":0},{"$f":"'Servicing Calc'!H23","v":0},null,"Onshore",{"$f":"('Servicing Calc'!E50*AY6)+('Servicing Calc'!O50*AY6)+('Servicing Calc'!E51*AY7)+('Servicing Calc'!O51*AY7)+('Servicing Calc'!E52*AY8)+('Servicing Calc'!O52*AY8)","v":0},{"$nulls":33},"Brighten Boss Prime",null,"No"]
[null,"China","CNY",{"$f":"'Exchange Rates'!D5","v":{"v":4.52266,"d":"4.5227"}},null,"Brighten Platinum",{"$nulls":6},2,null,"Hong Kong",null,null,"Bwr 2",null,{"$f":"IF(A5=\"CNY\",0,(IFERROR(('Servicing Calc'!H23/V5),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K23,C4:D16,2,0),\"\")","v":""},null,null,"Bwr 2",null,{"$f":"IF('Servicing Calc'!U23=\"CNY\",0,(IFERROR(('Servicing Calc'!R23/AC5),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U23,INDEX!C4:D16,2,0),\"\")","v":""},null,"BWR 1 ",{"$f":"SUM('Servicing Calc'!E22)+SUM('Servicing Calc'!E31)+(SUM('Servicing Calc'!E36)*80%)+(SUM('Servicing Calc'!O22)*80%)+(SUM('Servicing Calc'!O26)*0.8)+(SUM('Servicing Calc'!O31)*80%)+(SUM('Servicing Calc'!O36)*80%)+(SUM('Servicing Calc'!E26)*80%)","v":0},{"$f":"AS15","v":0},{"$f":"(SUM(T4*90%)+SUM(T12*90%)+(SUM(T18)*80%)+(SUM(AA4)*80%)+(SUM(T24+AA24)*0.8)+(SUM(AA12)*80%)+(SUM(AA18)*80%))","v":0},{"$f":"(AL12*(SUM(AK12:AK15))/12)+'Additional Borrowers'!BP3","v":0},{"$f":"(('Servicing Calc'!E42+'Servicing Calc'!O42+'Servicing Calc'!E46)*125%)+(('Servicing Calc'!O44*3%))+'Additional Borrowers'!BQ3","v":0},{"$f":"AS263+AV28+'Additional Borrowers'!BR3","v":0},{"$f":"(((V29+V30+V31)*125%)+AY48+(((AA29+AA30)*3%))-AK5)+'Additional Borrowers'!BS3","v":0},null,{"$f":"AG9-AK9","v":0},"GrossChinaincome",null,"Commissions",{"$f":"'Servicing Calc'!K26","v":0},{"$f":"'Servicing Calc'!H26*80%","v":0},null,{"$f":"'Servicing Calc'!K27","v":0},{"$f":"'Servicing Calc'!H27*80%","v":0},null,"Offshore",{"$f":"SUM(R38:AG38)","v":0},null,null,"bwr3 offshore_sum",null,{"$f":"SUM(#REF!)+SUM(#REF!)+(SUM(#REF!)*80%)+(SUM(#REF!)*80%)+(SUM(#REF!)*0.8)+(SUM(#REF!)*80%)+(SUM(#REF!)*80%)+(SUM(#REF!)*80%)","v":{"$error":"#REF!"}},null,{"v":50000,"d":"$50,000"},{"$nulls":16},"China Offshore Income",{"$nulls":9},"Brighten Power Plus"]
[null,"Hong Kong","HKD",{"$f":"'Exchange Rates'!D6","v":{"v":5.48012,"d":"5.4801"}},null,"Brighten Evergreen",{"$nulls":6},3,null,"Indonesia",null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K13=\"CNY\",0,(IFERROR(('Additional Borrowers'!H13/V6),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K13,C4:D16,2,FALSE),\"\")","v":""},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U13=\"CNY\",0,(IFERROR(('Additional Borrowers'!R13/AC6),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U13,C4:D16,2,FALSE),\"\")","v":""},null,"BWR 2",{"$f":"SUM('Servicing Calc'!E23)+SUM('Servicing Calc'!E32)+(SUM('Servicing Calc'!E37)*80%)+(SUM('Servicing Calc'!O23)*80%)+(SUM('Servicing Calc'!O27)*0.8)+(SUM('Servicing Calc'!O32)*80%)+(SUM('Servicing Calc'!O37)*80%)+(SUM('Servicing Calc'!E27)*80%)","v":0},{"$f":"AV15","v":0},{"$f":"(SUM(T5*90%)+SUM(T13*90%)+(SUM(T19)*80%)+(SUM(AA5)*80%)+(SUM(T25+AA25)*0.8)+(SUM(AA13)*80%)+(SUM(AA19)*80%))","v":0},{"$nulls":4},{"$f":"IF((AG9=0),AP7,AN6)","v":{"v":0,"d":"0.00"}},{"$f":"IF(IF(((AN5*12)>(AL12)),(AL12/12),(AN5)),(AL12/12))","v":false},"Net China Allowable",null,"Self Employed",{"$f":"'Servicing Calc'!K31","v":0},{"$f":"'Servicing Calc'!H31","v":0},null,{"$f":"'Servicing Calc'!K32","v":0},{"$f":"'Servicing Calc'!H32","v":0},null,"Single",1300,null,null,"bw4 offshore_sum",null,{"$f":"SUM(#REF!)+SUM(#REF!)+(SUM(#REF!)*80%)+(SUM(#REF!)*80%)+(SUM(#REF!)*0.8)+(SUM(#REF!)*80%)+(SUM(#REF!)*80%)+(SUM(#REF!)*80%)","v":{"$error":"#REF!"}},null,{"$f":"BF5/'Exchange Rates'!D15","v":{"v":96495.29102979775,"d":"$96,495"}},"AUD",{"$nulls":15},"BWR 3",null,null,"BWR 4",{"$nulls":6},"Brighten Power "]
[null,"Indonesia","IDR",{"$f":"'Exchange Rates'!D7","v":{"v":10099.5,"d":"10099.5000"}},{"$nulls":8},4,null,"Japan",null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K14=\"CNY\",0,(IFERROR(('Additional Borrowers'!H14/V7),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K14,C4:D16,2,FALSE),\"\")","v":""},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U14=\"CNY\",0,(IFERROR(('Additional Borrowers'!R14/AC7),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U14,C4:D16,2,FALSE),\"\")","v":""},null,"BWR 3",{"$f":"'Additional Borrowers'!Y12","v":0},{"$f":"'Additional Borrowers'!AQ3","v":0},0,{"$nulls":5},{"$f":"(IF((AM6>AN5),(AN5),(AM6)))*90%","v":{"v":0,"d":"0.00"}},null,null,"Rental",{"$f":"'Servicing Calc'!K36","v":0},{"$f":"'Servicing Calc'!H36*80%","v":0},null,{"$f":"'Servicing Calc'!K37","v":0},{"$f":"'Servicing Calc'!H37*80%","v":0},null,"Couple",2800,{"$nulls":22},"Net PAYG",{"$f":"Z1","v":0},{"$f":"W1","v":0},null,{"$f":"Z2","v":0},{"$f":"W2","v":0},{"$nulls":5},"No Fixed"]
[null,"Japan","JPY",{"$f":"'Exchange Rates'!D8","v":79.7781},{"$nulls":8},5,null,"Macau",{"$nulls":15},"BWR 4",{"$f":"'Additional Borrowers'!Y13","v":0},{"$f":"'Additional Borrowers'!AQ4","v":0},0,{"$nulls":5},{"$f":"AF9","v":0},"Onshore Income",null,"net OT",{"$f":"'Servicing Calc'!U22","v":0},{"$f":"'Servicing Calc'!R22*80%","v":0},null,{"$f":"'Servicing Calc'!U23","v":0},{"$f":"'Servicing Calc'!R23*80%","v":0},null,"Dependant",468,{"$nulls":3},{"$f":"((E34+O34+E38)*125%)+((O36*3%))+Y35","v":0},null,"Mortgage Repayment",null,null,{"$f":"IFERROR((#REF!/BJ8),0)","v":0},null,{"$f":"VLOOKUP(#REF!,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#REF!"}},null,null,"Total Credit Card Limits",{"$f":"IFERROR((#REF!/BP8),0)","v":0},null,{"$f":"VLOOKUP(#REF!,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":5},"Commissions",{"$f":"Z5","v":0},{"$f":"W5*80%","v":0},null,{"$f":"Z6","v":0},{"$f":"W6*80%","v":0}]
[null,"Macau","MOP",{"$f":"'Exchange Rates'!D9","v":{"v":5.89,"d":"5.8900"}},{"$nulls":10},"Malaysia",{"$nulls":16},{"$f":"SUM(AF5:AF8)","v":0},{"$f":"SUM(AG5:AG8)","v":0},{"$f":"SUM(AH5:AH8)","v":0},null,{"$f":"SUM(AJ5:AJ8)","v":0},{"$f":"SUM(AK5:AK8)","v":0},{"$f":"SUM(AL5:AL8)","v":0},null,{"$f":"AH9","v":0},"Other Offshore",null,"Bonus",{"$f":"'Servicing Calc'!U26","v":0},{"$f":"'Servicing Calc'!R26*80%","v":0},null,{"$f":"'Servicing Calc'!U27","v":0},{"$f":"'Servicing Calc'!R27*80%","v":0},null,"USD",{"v":50000,"d":"$50,000"},{"$nulls":4},"Investment Mortgage/s Repayments",{"$nulls":3},{"$f":"IFERROR((#REF!/BJ9),0)","v":0},null,{"$f":"VLOOKUP(#REF!,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#REF!"}},null,null,"Total China Card Balance",{"$f":"IFERROR((#REF!/BP9),0)","v":0},null,{"$f":"VLOOKUP(#REF!,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":5},"Self Employed",{"$f":"Z10","v":0},{"$f":"W10","v":0},null,{"$f":"Z11","v":0},{"$f":"W11","v":0}]
[null,"Malaysia","MYR",{"$f":"'Exchange Rates'!D10","v":{"v":3.06,"d":"3.0600"}},{"$nulls":10},"Singapore",{"$nulls":15},"GLEE","Onshore",null,"offshore",null,null,"# Adults","USD CAP",null,{"$f":"SUM(AN7:AN9)","v":0},"Total Income",null,"other net",{"$f":"'Servicing Calc'!U31","v":0},{"$f":"'Servicing Calc'!R31*80%","v":0},null,{"$f":"'Servicing Calc'!U32","v":0},{"$f":"'Servicing Calc'!R32*80%","v":0},null,"AUD",{"$f":"AY9/D14","v":{"v":70965.2695970592,"d":"$70,965"}},null,null,"offshore",{"$f":"((AD33+AD34+AD35)*125%)+(((AJ33+AJ34)*3%))","v":0},null,"Other Loans Repayments",null,null,{"$f":"IFERROR(([0]!H63\\/BJ10),0)","v":0},null,{"$f":"VLOOKUP(#REF!,'Exchange Rates'!C4:D16,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":11},"Rental",{"$f":"Z15","v":0},{"$f":"W15*80%","v":0},null,{"$f":"Z16","v":0},{"$f":"W16*80%","v":0}]
[null,"Singapore","SGD",{"$f":"'Exchange Rates'!D11","v":{"v":0.95515,"d":"0.9552"}},{"$nulls":10},"South Korea",null,null,"Self Employed ",{"$nulls":6},"Other Income",{"$nulls":6},"Benchmark","Declared","Benchmark","Declared",{"$nulls":7},"other investment",{"$f":"'Servicing Calc'!U36","v":0},{"$f":"'Servicing Calc'!R36*80%","v":0},null,{"$f":"'Servicing Calc'!U37","v":0},{"$f":"'Servicing Calc'!R37*80%","v":0},null,null,{"$f":"SUM('Servicing Calc'!E22:'Servicing Calc'!E23)+SUM('Servicing Calc'!E31:E32)+SUM('Servicing Calc'!Z22:Z36)+(SUM('Servicing Calc'!E36:E37)*80%)+(SUM('Servicing Calc'!O22:O23)*80%)+(SUM('Servicing Calc'!O26:O27)*0.8)+(SUM('Servicing Calc'!O31:O32)*80%)+(SUM('Servicing Calc'!O36:O37)*80%)+(SUM('Servicing Calc'!E26:E27)*80%)+'Additional Borrowers'!Y12","v":0},{"$nulls":22},"net OT",{"$f":"AJ1","v":0},{"$f":"AG1*80%","v":0},null,{"$f":"AJ2","v":"Debts"},{"$f":"AG2*80%","v":{"$error":"#VALUE!"}}]
[null,"South Korea","KRW",{"$f":"'Exchange Rates'!D12","v":{"v":879.87,"d":"879.8700"}},{"$nulls":10},"Taiwan",null,null,"Bwr 1",null,{"$f":"IF('Servicing Calc'!K31=\"CNY\",0,(IFERROR(('Servicing Calc'!H31/V12),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K31,C4:D16,2,FALSE),\"\")","v":""},null,null,"Bwr 1",null,{"$f":"IF('Servicing Calc'!U31=\"CNY\",0,(IFERROR(('Servicing Calc'!R31/AC12),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U31,$C$4:$D$16,2,0),\"\")","v":""},null,"Household 1",{"$f":"('Servicing Calc'!E50*AY6)+('Servicing Calc'!E51*AY7)+('Servicing Calc'!E52*AY8)","v":0},{"$f":"'Servicing Calc'!E53","v":0},{"$f":"SUM(R38:Y38)","v":0},{"$f":"T34","v":0},{"$f":"(IF(AG12>AF12,AG12,AF12)+(IF(AI12>AH12,AI12,AH12)))","v":0},{"$f":"SUM('Servicing Calc'!H50+('Servicing Calc'!H51*2))","v":0},{"$f":"(AY10*(SUM(AK12:AK15)))+'Additional Borrowers'!BS10","v":0},null,{"$f":"AJ9+AL9+AN15","v":0},"Total Debts",null,null,"Lookup and sum",null,null,"Lookup and sum",{"$nulls":3},{"$f":"AA14+BC24","v":0},{"$nulls":22},"Bonus",{"$f":"AJ5","v":0},{"$f":"AG5*80%","v":0},null,{"$f":"AJ6","v":0},{"$f":"AG6*80%","v":0}]
[null,"Taiwan","NTD",{"$f":"'Exchange Rates'!D13","v":{"v":20.67,"d":"20.6700"}},{"$nulls":10},"United States",null,null,"Bwr 2",null,{"$f":"IF('Servicing Calc'!K32=\"CNY\",0,(IFERROR(('Servicing Calc'!H32/V13),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K32,C4:D16,2,FALSE),\"\")","v":""},null,null,"Bwr 2",null,{"$f":"IF('Servicing Calc'!U32=\"CNY\",0,(IFERROR(('Servicing Calc'!R32/AC13),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U32,$C$4:$D$16,2,0),\"\")","v":""},null,"Household 2",{"$f":"('Servicing Calc'!E50*AY6)+('Servicing Calc'!E51*AY7)+('Servicing Calc'!E52*AY8)","v":0},{"$f":"'Servicing Calc'!O53","v":0},{"$f":"SUM(Z38:AG38)","v":0},{"$f":"AA34","v":0},{"$f":"(IF(AG13>AF13,AG13,AF13)+(IF(AI13>AH13,AI13,AH13)))","v":0},{"$f":"SUM('Servicing Calc'!R50+('Servicing Calc'!R51*2))","v":0},null,null,{"$f":"IF(AS31=0, AY20,0)","v":0},"Total Living Exp",null,null,"CNY",{"$f":"SUMIF(AR4:AR11,AR13,AS4:AS11)","v":0},null,"CNY",{"$f":"SUMIF(AU4:AU11,AU13,AV4:AV11)","v":0},null,null,{"$f":"SUM(T4:T7)+SUM(AA4:AA7)+SUM(T24:T27)+SUM(AA24:AA27)","v":0},null,null,{"$f":"BB22+SUM(AG21:AG23)+SUM(BF22:BF24)","v":0},{"$nulls":3},"AUD Amount",null,"Offshore",{"$nulls":4},"AUD Amount",null,"Offshore",{"$nulls":6},"other net",{"$f":"AJ10","v":0},{"$f":"AG10*80%","v":0},null,{"$f":"AJ11","v":0},{"$f":"AG11*80%","v":{"$error":"#VALUE!"}}]
[null,"United States","USD",{"$f":"'Exchange Rates'!D14","v":{"v":0.70457,"d":"0.7046"}},{"$nulls":10},"United Kingdom",null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K22=\"CNY\",0,(IFERROR(('Additional Borrowers'!H22/V14),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K22,C4:D16,2,FALSE),\"\")","v":""},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U22=\"CNY\",0,(IFERROR(('Additional Borrowers'!R22/AC14),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U22,$C$4:$D$16,2,FALSE),\"\")","v":""},null,"Household 3",{"$f":"'Additional Borrowers'!AP10","v":0},{"$f":"'Additional Borrowers'!AQ10","v":0},{"$f":"'Additional Borrowers'!BO10","v":0},{"$f":"'Additional Borrowers'!BP10","v":0},0,{"$nulls":7},{"$f":"D5","v":{"v":4.52266,"d":"4.5227"}},null,null,{"$f":"D5","v":{"v":4.52266,"d":"4.5227"}},{"$nulls":3},{"$f":"SUM(T12:T15)+(SUM(AA12:AA15)*0.8)","v":0},{"$nulls":4},"Customer Declared Amount",null,{"$f":"IFERROR((AJ18/BH14),0)","v":0},null,{"$f":"VLOOKUP('GL&EE TOOL'!AJ18,'Exchange Rates'!#REF!,2,FALSE)","v":{"$error":"#REF!"}},null,null,"Customer Declared Amount",null,{"$f":"IFERROR((AT18/BO14),0)","v":0},null,{"$f":"VLOOKUP('GL&EE TOOL'!AO18,'Exchange Rates'!#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":6},"other investment",{"$f":"AJ15","v":0},{"$f":"AG15*80%","v":0},null,{"$f":"AJ16","v":0},{"$f":"AG16*80%","v":0}]
[null,"United Kingdom","GBP",{"$f":"'Exchange Rates'!D15","v":{"v":0.51816,"d":"0.5182"}},{"$nulls":10},"Vietnam",null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K23=\"CNY\",0,(IFERROR(('Additional Borrowers'!H23/V15),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K23,C4:D16,2,FALSE),\"\")","v":""},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U23=\"CNY\",0,(IFERROR(('Additional Borrowers'!R23/AC15),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U23,$C$4:$D$16,2,FALSE),\"\")","v":""},null,"Household 4",{"$f":"'Additional Borrowers'!AP11","v":0},{"$f":"'Additional Borrowers'!AQ11","v":0},{"$f":"'Additional Borrowers'!BO11","v":0},{"$f":"'Additional Borrowers'!BP11","v":0},0,{"$nulls":3},{"$f":"IF((AG9=0),AK5,AP7)","v":0},{"$nulls":3},"AUD Amount",{"$f":"AS13/AR14","v":0},null,"AUD Amount",{"$f":"AV13/AU14","v":0},null,null,{"$f":"(SUM(T18:T21)+SUM(AA18:AA21)*0.8)","v":0},null,null,"Single",1300,{"$nulls":19},"Lookup and sum",null,null,"Lookup and sum"]
[null,"Vietnam","VND",{"$f":"'Exchange Rates'!D16","v":{"v":16698.39,"d":"16698.3900"}},{"$nulls":30},"Total debts",{"$f":"SUM(AJ12:AJ15)","v":0},{"$nulls":14},{"$f":"AY17+AY18","v":0},null,null,"Couple",2800,{"$nulls":19},"CNY",{"$f":"SUMIF($BH$19:$BH$26,BW16,$BI$19:$BI$26)","v":0},null,"CNY",{"$f":"SUMIF($BK$19:$BK$26,BZ16,$BL$19:$BL$26)","v":0}]
[{"$nulls":17},"Rental Income",{"$nulls":6},"Other Investment Income",{"$nulls":18},"China Offshore Debts",{"$nulls":5},"B1 and B2",{"$f":"(('Servicing Calc'!E42+'Servicing Calc'!O42+'Servicing Calc'!E46)*125%)+(('Servicing Calc'!O44*3%))+AY19","v":0},null,null,"Dependant",468,{"$nulls":19},{"$f":"'Exchange Rates'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'Exchange Rates'!#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":17},"Bwr 1",null,{"$f":"IF('Servicing Calc'!K36=\"CNY\",0,(IFERROR(('Servicing Calc'!H36/V18),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K36,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 1",null,{"$f":"IF('Servicing Calc'!U36=\"CNY\",0,(IFERROR(('Servicing Calc'!R36/AC18),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U36,$C$4:$D$16,2,0),\"\")","v":""},null,null,"Other Regular Expenses",null,"AUD Amount",null,"Offshore",null,"Currency",{"$nulls":5},"Debts","AUD",null,"GLEE",null,null,"B3 and B4",{"$f":"'Additional Borrowers'!Y15","v":0},{"$nulls":23},"AUD Amount",{"$f":"BX16/BW17","v":{"$error":"#REF!"}},null,"AUD Amount",{"$f":"CA16/BZ17","v":{"$error":"#REF!"}}]
[{"$nulls":17},"Bwr 2",null,{"$f":"IF('Servicing Calc'!K37=\"CNY\",0,(IFERROR(('Servicing Calc'!H37/V19),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K37,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 2",null,{"$f":"IF('Servicing Calc'!U37=\"CNY\",0,(IFERROR(('Servicing Calc'!R37/AC19),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U37,$C$4:$D$16,2,0),\"\")","v":""},null,null,"Child Support",null,{"$f":"IFERROR(('Servicing Calc'!H56/AJ19),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!K56,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":6},"Mortgage",{"$f":"'Servicing Calc'!K42","v":0},{"$f":"V29*125%","v":0},null,{"$f":"'Servicing Calc'!K56","v":0},{"$f":"'Servicing Calc'!H56","v":0},null,"Offshore",{"$f":"((V29+V30+V31)*125%)+(((AA29+AA30)*3%))","v":0},null,null,"Onshore",{"$f":"(AG15*BC15)+(AQ15*BC15)+(AG16*BC16)+(AQ16*BC16)+(AG17*BC17)+(AQ17*BC17)","v":0},"Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%","Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%"]
[{"$nulls":17},"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K27=\"CNY\",0,(IFERROR(('Additional Borrowers'!H27/V20),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K27,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U27=\"CNY\",0,(IFERROR(('Additional Borrowers'!R27/AC20),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U27,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Rental ",null,{"$f":"IFERROR(('Servicing Calc'!H57/AJ20),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!K57,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":6},"Investment",{"$f":"'Servicing Calc'!U42","v":0},{"$f":"V30*125%","v":0},null,{"$f":"'Servicing Calc'!K57","v":0},{"$f":"'Servicing Calc'!H57","v":0},null,null,{"$f":"IF((('Servicing Calc'!E53+T34+'Servicing Calc'!O53+AA34)>(AY4+AY5)),('Servicing Calc'!E53+T34+'Servicing Calc'!O53+AA34), (AY4+AY5))","v":0},null,null,"Offshore",{"$f":"SUM(BD20:BS20)","v":0},{"$f":"IF(NOT(OR(AM15=\"china\", AM15=\"Vietnam\", AM15=\"Malaysia\", AM15=\"Indonesia\", AM15=\"south korea\")), ((AJ15*BC15)+(AJ16*BC16)+(AJ17*BC17)), \"\")","v":0},{"$f":"IF(AM15=\"China\", ((AJ15*BC15)+(AJ16*BC16)+(AJ17*BC17))*60%, \"\")","v":""},{"$f":"IF(AM15=\"Vietnam\", ((AJ15*BC15)+(AJ16*BC16)+(AJ17*BC17))*60%, \"\")","v":""},null,{"$f":"IF(AM15=\"Malaysia\", ((AJ15*BC15)+(AJ16*BC16)+(AJ17*BC17))*60%, \"\")","v":""},null,{"$f":"IF(AM15=\"Indonesia\", ((AJ15*BC15)+(AJ16*BC16)+(AJ17*BC17))*60%, \"\")","v":""},{"$f":"IF(AM15=\"South Korea\", ((AJ15*BC15)+(AJ16*BC16)+(AJ17*BC17))*110%, \"\")","v":""},{"$f":"IF(NOT(OR(AW15=\"china\", AW15=\"Vietnam\", AW15=\"Malaysia\", AW15=\"Indonesia\", AW15=\"south korea\")), ((AT15*BC15)+(AT16*BC16)+(AT17*BC17)), \"\")","v":0},{"$f":"IF(AW15=\"China\", ((AT15*BC15)+(AT16*BC16)+(AT17*BC17))*60%, \"\")","v":""},{"$f":"IF(AW15=\"Vietnam\", ((AT15*BC15)+(AT16*BC16)+(AT17*BC17))*60%, \"\")","v":""},null,{"$f":"IF(AW15=\"Malaysia\", ((AT15*BC15)+(AT16*BC16)+(AT17*BC17))*60%, \"\")","v":""},null,{"$f":"IF(AW15=\"Indonesia\", ((AT15*BC15)+(AT16*BC16)+(AT17*BC17))*60%, \"\")","v":""},{"$f":"IF(AW15=\"South Korea\", ((AT15*BC15)+(AT16*BC16)+(AT17*BC17))*110%, \"\")","v":""},{"$nulls":3},"China Offshore Debts"]
[{"$nulls":17},"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K28=\"CNY\",0,(IFERROR(('Additional Borrowers'!H28/V21),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K28,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U28=\"CNY\",0,(IFERROR(('Additional Borrowers'!R28/AC21),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U28,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Other  ",null,{"$f":"IFERROR(('Servicing Calc'!H58/AJ21),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!K58,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":6},"Other",{"$f":"'Servicing Calc'!K46","v":0},{"$f":"V31*125%","v":0},null,{"$f":"'Servicing Calc'!K58","v":0},{"$f":"'Servicing Calc'!H58","v":0},null,null,{"$f":"AY20+SUM('Servicing Calc'!E56:'Servicing Calc'!E58)+SUM(AH19:AH21)+'Additional Borrowers'!Y20","v":0},{"$nulls":4},"Other Regular Expenses",null,"AUD Amount",null,"Offshore",null,"Currency",{"$nulls":12},"Debts","AUD",null,"GLEE"]
[{"$nulls":42},"Other CC",{"$f":"'Servicing Calc'!U44","v":0},{"$f":"AA29*3%","v":0},{"$nulls":5},{"$f":"IF(AY23<0,\"\",AY23)","v":0},null,null,{"$f":"IF(((AG18+BF14+AQ18+BM14)>(BC19+BC20)),(AG18+BF14+AQ18+BM14), (BC19+BC20))","v":0},null,"Child Support",null,{"$f":"IFERROR((AJ21/BH22),0)","v":0},null,{"$f":"VLOOKUP(AM21,'Exchange Rates'!#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":13},"Mortgage",{"$f":"Z22","v":0},{"$f":"AS21*125%","v":0},null,{"$f":"Z37","v":"Other"},{"$f":"W37","v":0}]
[{"$nulls":17},"Nett Commission ",{"$nulls":6},"Nett Bonus ",{"$nulls":5},"Mortgage",{"$nulls":5},"Investment Mtg",{"$nulls":6},"CNY",{"$f":"AA30*3%","v":0},{"$nulls":4},"Income",{"$f":"(('Servicing Calc'!O15*80%)*52/12)+AN10","v":0},{"$nulls":4},"Rental ",null,{"$f":"IFERROR((AJ22/BH23),0)","v":0},null,{"$f":"VLOOKUP(AM22,'Exchange Rates'!#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":13},"Investment",{"$f":"AJ22","v":0},{"$f":"AS22*125%","v":0},null,{"$f":"Z38","v":0},{"$f":"W38","v":0}]
[{"$nulls":17},"Bwr 1",null,{"$f":"IF('Servicing Calc'!K26=\"CNY\",0,(IFERROR(('Servicing Calc'!H26/V24),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K26,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 1",null,{"$f":"IF('Servicing Calc'!U26=\"CNY\",0,(IFERROR(('Servicing Calc'!R26/AC24),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U26,$C$4:$D$16,2,0),\"\")","v":""},null,"Bwr 1 & 2",null,{"$f":"IFERROR(('Servicing Calc'!H41/AI24),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!K41,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 1 & 2",null,{"$f":"IFERROR(('Servicing Calc'!R41/AO24),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!U41,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},{"$nulls":8},"Debts & GLEE",{"$f":"AN12+AN13","v":0},{"$nulls":4},"Other  ",null,{"$f":"IFERROR((AJ23/BH24),0)","v":0},null,{"$f":"VLOOKUP(AM23,'Exchange Rates'!#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":13},"Other",{"$f":"Z26","v":0},{"$f":"AS23*125%","v":0},null,{"$f":"Z39","v":0},{"$f":"W39","v":0}]
[{"$nulls":17},"Bwr 2",null,{"$f":"IF('Servicing Calc'!K27=\"CNY\",0,(IFERROR(('Servicing Calc'!H27/V25),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K27,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 2",null,{"$f":"IF('Servicing Calc'!U27=\"CNY\",0,(IFERROR(('Servicing Calc'!R27/AC25),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U27,$C$4:$D$16,2,0),\"\")","v":""},null,"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!H33/AI25),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K33,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!R33/AO25),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U33,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Lookup and sum","AUD Amount",null,"Lookup and sum",null,null,"Funds Available",{"$f":"AY23-AY24","v":0},{"$nulls":22},"Other CC",{"$f":"AJ24","v":0},{"$f":"AY21*3%","v":0}]
[{"$nulls":17},"Bwr 3",null,{"$f":"IF('Additional Borrowers'!K17=\"CNY\",0,(IFERROR(('Additional Borrowers'!H17/V26),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K17,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 3",null,{"$f":"IF('Additional Borrowers'!U17=\"CNY\",0,(IFERROR(('Additional Borrowers'!R17/AC26),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U17,$C$4:$D$16,2,FALSE),\"\")","v":""},{"$nulls":3},{"$f":"SUM(AG24:AG25)","v":0},{"$nulls":5},{"$f":"SUM(AM24:AM25)","v":0},{"$nulls":4},"CNY",{"$f":"SUMIF(AR19:AR23,AR26,AS19:AS23)+AS31","v":0},null,"CNY",{"$f":"SUMIF(AU19:AU21,AU26,AV19:AV21)","v":0},null,"Proposed Loan",{"$f":"-PMT(AY27/12,('Servicing Calc'!E15*12),'Servicing Calc'!O11,0,0)","v":{"$error":"#NUM!"}},{"$nulls":23},"CNY",{"$f":"AY22*3%","v":0}]
[{"$nulls":17},"Bwr 4",null,{"$f":"IF('Additional Borrowers'!K18=\"CNY\",0,(IFERROR(('Additional Borrowers'!H18/V27),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!K18,$C$4:$D$16,2,FALSE),\"\")","v":""},null,null,"Bwr 4",null,{"$f":"IF('Additional Borrowers'!U18=\"CNY\",0,(IFERROR(('Additional Borrowers'!R18/AC27),0)))","v":0},null,{"$f":"IFERROR(VLOOKUP('Additional Borrowers'!U18,$C$4:$D$16,2,FALSE),\"\")","v":""},{"$nulls":17},{"$f":"D5","v":{"v":4.52266,"d":"4.5227"}},null,null,"Stress Rate",{"v":0.0725,"d":"7.25%"}]
[{"$nulls":46},"AUD Amount",{"$f":"AV26/AU27","v":0},null,null,{"$f":"AY25/AY26","v":{"$error":"#NUM!"}},{"$nulls":3},"Income","China Income","other offshore income","Total China CAP","Debts","China Debts","Other offshore",null,"Total Allowable China Income",{"$nulls":3},"Onshore","Offshore",{"$nulls":6},"Lookup and sum","AUD Amount",null,"Lookup and sum"]
[{"$nulls":17},"Mortgage Repayment",{"$nulls":3},{"$f":"IFERROR(('Servicing Calc'!H42/X29),0)","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K42,$C$4:$D$16,2,FALSE),\"\")","v":""},null,"Total Credit Card Limits",{"$f":"IFERROR(('Servicing Calc'!R44/AC29),0)","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U44,$C$4:$D$16,2,FALSE),\"\")","v":""},{"$nulls":21},{"$f":"('Servicing Calc'!O11+'Servicing Calc'!E41+AG26+'Servicing Calc'!O41+AM26+'Servicing Calc'!E44+AM39+'Servicing Calc'!O44+AG33+AM33+'Additional Borrowers'!E33+'Additional Borrowers'!E36+'Additional Borrowers'!O33+'Additional Borrowers'!O36)/((AN5+AN8+AN9)*12)","v":{"$error":"#DIV/0!"}},null,null,"BWR 3",null,{"$f":"BV56","v":0},{"$f":"(SUM(AQ45)+SUM(AQ53)+(SUM(AQ59)*80%)+(SUM(AX45)*80%)+(SUM(BK45+BE45)*0.8)+(SUM(AX53)*80%)+(SUM(AX59)*80%))-BD29","v":0},{"$f":"(BI36*(SUM(BH36:BH39))/12)","v":0},{"$f":"((R60+AB60+R64)*125%)+((AB62*3%))","v":0},{"$f":"BV67+BY69","v":0},{"$f":"((AQ59+AQ60+AQ61)*125%)+(((AW59+AW60)*3%))-BH29","v":0},null,{"$f":"BD33-BH33","v":0},"GrossChinaincome",null,"BWR 1 ",null,{"$f":"SUM(AQ30)+SUM(AQ38)+(SUM(AQ44)*80%)+(SUM(AX30)*80%)+(SUM(BK30+BE30)*0.8)+(SUM(AX38)*80%)+(SUM(AX44)*80%)","v":0},{"$nulls":6},"CNY",{"$f":"SUMIF($BH$34:$BH$38,BW29,$BI$34:$BI$38)","v":0},null,"CNY",{"$f":"SUMIF($BK$34:$BK$36,BZ29,$BL$34:$BL$36)","v":0}]
[{"$nulls":17},"Investment Mortgage/s Repayments",{"$nulls":3},{"$f":"IFERROR(('Servicing Calc'!R42/X30),0)","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!U42,$C$4:$D$16,2,FALSE),\"\")","v":""},null,"Total China Card Balance",{"$f":"IFERROR(('Servicing Calc'!R45/AC30),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!U45,$C$4:$D$16,2,FALSE)","v":4.52266},null,"C/cards",{"$nulls":5},"China C/cards",{"$nulls":6},"China living expenses",{"$nulls":6},{"$f":"AY23*12","v":0},null,null,"BWR 4",null,{"$f":"BY56","v":0},{"$f":"(SUM(AQ46)+SUM(AQ54)+(SUM(AQ60)*80%)+(SUM(AX46)*80%)+(SUM(BK46+BE46)*0.8)+(SUM(AX54)*80%)+(SUM(AX60)*80%))-BD30","v":0},{"$nulls":5},{"$f":"IF(IF(((BK29*12)>(BI36)),(BI36/12),(BK29)),(BI36/12))","v":false},"Net China Allowable",null,"BWR 2",null,{"$f":"SUM(AQ31)+SUM(AQ39)+(SUM(AQ45)*80%)+(SUM(AX31)*80%)+(SUM(BK31+BE31)*0.8)+(SUM(AX39)*80%)+(SUM(AX45)*80%)","v":0},{"$nulls":9},{"$f":"'Exchange Rates'!#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":17},"Other Loans Repayments",{"$nulls":3},{"$f":"IFERROR(('Servicing Calc'!E46/X31),0)","v":0},null,{"$f":"IFERROR(VLOOKUP('Servicing Calc'!K46,$C$4:$D$16,2,FALSE),\"\")","v":""},{"$nulls":6},"Bwr 1 & 2",null,{"$f":"IFERROR(('Servicing Calc'!R44/AI31),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!U44,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 1 & 2",null,{"$f":"IFERROR(('Servicing Calc'!R45/AO31),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!U45,C4:D16,2,FALSE)","v":{"v":4.52266,"d":"4.52"}},{"$nulls":3},{"$f":"IF('Servicing Calc'!K50=\"China\", (Z60-BL48), 0)","v":0},null,0,{"$nulls":3},{"$f":"AY24*12","v":0},{"$nulls":14},"BWR 3",null,{"$f":"SUM(AQ32)+SUM(AQ40)+(SUM(AQ46)*80%)+(SUM(AX32)*80%)+(SUM(BK32+BE32)*0.8)+(SUM(AX40)*80%)+(SUM(AX46)*80%)","v":0},{"$nulls":9},"AUD Amount",{"$f":"CA29/BZ30","v":{"$error":"#REF!"}}]
[{"$nulls":30},"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!R36/AI32),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U36,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!R37/AO32),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!U37,C4:D16,2,FALSE)","v":{"v":4.52266,"d":"4.52"}},{"$nulls":9},{"$f":"AY25*12","v":0},{"$nulls":11},{"$f":"BC33","v":0},"Onshore Income",null,"BWR 4",null,{"$f":"SUM(AQ33)+SUM(AQ41)+(SUM(AQ47)*80%)+(SUM(AX33)*80%)+(SUM(BK33+BE33)*0.8)+(SUM(AX41)*80%)+(SUM(AX47)*80%)","v":0}]
[{"$nulls":19},"AUD Amount",null,"Offshore",{"$nulls":4},"AUD Amount",null,"Offshore",{"$nulls":3},{"$f":"SUM(AG31:AG32)","v":0},{"$nulls":5},{"$f":"SUM(AM31:AM32)","v":0},{"$nulls":4},"Onshore","Offshore",{"$nulls":5},{"$f":"AY26*12","v":{"$error":"#NUM!"}},{"$nulls":3},{"$f":"SUM(BC29:BC32)","v":0},{"$f":"SUM(BD29:BD32)","v":0},{"$f":"SUM(BE29:BE32)","v":0},null,{"$f":"SUM(BG29:BG32)","v":0},{"$f":"SUM(BH29:BH32)","v":0},{"$f":"SUM(BI29:BI32)","v":0},null,{"$f":"BE33","v":0},"Other Offshore",null,"Total ",{"$f":"SUM(BC14:BC17)","v":{"v":4568,"d":"$4,568.00"}},{"$f":"SUM(BP29:BP32)","v":0}]
[{"$nulls":17},"Customer Declared Amount",null,{"$f":"IFERROR(('GL&EE TOOL'!H22/V34),0)","v":0},null,{"$f":"IFERROR(VLOOKUP('GL&EE TOOL'!H24,C4:D16,2,FALSE),\"\")","v":""},null,null,"Customer Declared Amount",null,{"$f":"IFERROR(('GL&EE TOOL'!M22/AC34),0)","v":0},null,{"$f":"IFERROR(VLOOKUP('GL&EE TOOL'!M24,C4:D16,2,FALSE),\"\")","v":""},{"$nulls":13},"BWR 1 ",null,{"$f":"SUM(T4)+SUM(T12)+(SUM(T18)*80%)+(SUM(AA4)*80%)+(SUM(T24+AA24)*0.8)+(SUM(AA12)*80%)+(SUM(AA18)*80%)","v":0},{"$nulls":5},{"$f":"AY27*12","v":{"v":0.8699999999999999,"d":"$0.87"}},null,null,"GLEE","Onshore",null,"offshore",null,null,"# Adults","USD CAP",null,{"$f":"SUM(BK30:BK33)","v":0},"Total Income"]
[{"$nulls":42},"BWR 2",null,{"$f":"SUM(T5)+SUM(T13)+(SUM(T19)*80%)+(SUM(AA5)*80%)+(SUM(T25+AA25)*0.8)+(SUM(AA13)*80%)+(SUM(AA19)*80%)","v":0},{"$nulls":9},"Benchmark","Declared","Benchmark","Declared"]
[{"$nulls":36},"other Loans",{"$nulls":5},"BWR 3",null,0,{"$nulls":8},"Household 3",{"$f":"(R69*AM69)+(R70*AM70)+(R71*AM71)","v":0},{"$f":"R72","v":0},{"$f":"SUM(AN74:AU74)","v":0},{"$f":"AP68","v":0},{"$f":"(IF(BD36>BC36,BD36,BC36)+(IF(BF36>BE36,BF36,BE36)))","v":0},{"$f":"SUM(U69+(U70*2))","v":0},{"$f":"AN32*(SUM(BH36:BH39))","v":0},null,{"$f":"BG33+BI33","v":0},"Total Debts"]
[{"$nulls":17},"Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%","Other","China 60%","Vietnam 60%",null,"Malaysia 60%",null,"Indonesia 60%","South Korea 110%",{"$nulls":3},"Bwr 1 & 2",null,{"$f":"IFERROR(('Servicing Calc'!H44/AO37),0)","v":0},null,{"$f":"VLOOKUP('Servicing Calc'!K42,D4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"BWR 4",null,0,{"$nulls":8},"Household 4",{"$f":"(AB69*AM69)+(AB70*AM70)+(AB71*AM71)","v":0},{"$f":"AB72","v":0},{"$f":"SUM(AV74:BC74)","v":0},{"$f":"AW68","v":0},{"$f":"(IF(BD37>BC37,BD37,BC37)+(IF(BF37>BE37,BF37,BE37)))","v":0},{"$f":"SUM(AE69+(AE70*2))","v":0},null,null,{"$f":"BG43","v":0},"Total Living Exp"]
[{"$nulls":17},{"$f":"IF(NOT(OR('Servicing Calc'!K50=\"china\", 'Servicing Calc'!K50=\"Vietnam\",'Servicing Calc'!K50=\"Malaysia\",'Servicing Calc'!K50=\"Indonesia\",'Servicing Calc'!K50=\"south korea\")), (('Servicing Calc'!H50*AY6)+('Servicing Calc'!H51*AY7)+('Servicing Calc'!H52*AY8)), \"\")","v":0},{"$f":"IF('Servicing Calc'!K50=\"China\", (('Servicing Calc'!H50*AY6)+('Servicing Calc'!H51*AY7)+('Servicing Calc'!H52*AY8))*60%, \"\")","v":""},{"$f":"IF('Servicing Calc'!K50=\"Vietnam\", (('Servicing Calc'!H50*AY6)+('Servicing Calc'!H51*AY7)+('Servicing Calc'!H52*AY8))*60%, \"\")","v":""},null,{"$f":"IF('Servicing Calc'!K50=\"Malaysia\", (('Servicing Calc'!H50*AY6)+('Servicing Calc'!H51*AY7)+('Servicing Calc'!H52*AY8))*60%, \"\")","v":""},null,{"$f":"IF('Servicing Calc'!K50=\"Indonesia\", (('Servicing Calc'!H50*AY6)+('Servicing Calc'!H51*AY7)+('Servicing Calc'!H52*AY8))*60%, \"\")","v":""},{"$f":"IF('Servicing Calc'!K50=\"South Korea\", (('Servicing Calc'!H50*AY6)+('Servicing Calc'!H51*AY7)+('Servicing Calc'!H52*AY8))*110%, \"\")","v":""},{"$f":"IF(NOT(OR('Servicing Calc'!U50=\"china\", 'Servicing Calc'!U50=\"Vietnam\", 'Servicing Calc'!U50=\"Malaysia\", 'Servicing Calc'!U50=\"Indonesia\", 'Servicing Calc'!U50=\"south korea\")), (('Servicing Calc'!R50*AY6)+('Servicing Calc'!R51*AY7)+('Servicing Calc'!R52*AY8)), \"\")","v":0},{"$f":"IF('Servicing Calc'!U50=\"China\", (('Servicing Calc'!R50*AY6)+('Servicing Calc'!R51*AY7)+('Servicing Calc'!R52*AY8))*60%, \"\")","v":""},{"$f":"IF('Servicing Calc'!U50=\"Vietnam\", (('Servicing Calc'!R50*AY6)+('Servicing Calc'!R51*AY7)+('Servicing Calc'!R52*AY8))*60%, \"\")","v":""},null,{"$f":"IF('Servicing Calc'!U50=\"Malaysia\", (('Servicing Calc'!R50*AY6)+('Servicing Calc'!R51*AY7)+('Servicing Calc'!R52*AY8))*60%, \"\")","v":""},null,{"$f":"IF('Servicing Calc'!U50=\"Indonesia\", (('Servicing Calc'!R50*AY6)+('Servicing Calc'!R51*AY7)+('Servicing Calc'!R52*AY8))*60%, \"\")","v":""},{"$f":"IF('Servicing Calc'!U50=\"South Korea\", (('Servicing Calc'!R50*AY6)+('Servicing Calc'!R51*AY7)+('Servicing Calc'!R52*AY8))*110%, \"\")","v":""},{"$nulls":3},"Bwr 3 & 4",null,{"$f":"IFERROR(('Additional Borrowers'!H36/AO38),0)","v":0},null,{"$f":"VLOOKUP('Additional Borrowers'!K36,C4:D16,2,FALSE)","v":{"$error":"#N/A"}},null,"Total ",{"$f":"SUM(AF5:AF8)","v":0},{"$f":"SUM(AS34:AS37)","v":0},{"$nulls":13},{"$f":"(IF(BD38>BC38,BD38,BC38)+(IF(BF38>BE38,BF38,BE38)))","v":0}]
[{"$nulls":38},{"$f":"SUM(AM37:AM38)","v":0},{"$nulls":19},{"$f":"(IF(BD39>BC39,BD39,BC39)+(IF(BF39>BE39,BF39,BE39)))","v":0}]

{"sheet":"Comparison Calculator","index":9,"n_rows":55,"n_cols":35,"rows_kept":55,"hidden":true,"merged":[[1,1,1,7],[2,9,2,11],[2,15,2,17],[2,21,2,23],[2,26,2,28],[3,1,3,3],[3,10,3,12],[3,21,3,23],[3,26,3,28],[4,1,4,3],[5,1,5,3],[5,26,5,27],[6,1,6,3],[6,26,6,27],[7,1,7,3],[8,1,8,3],[8,4,8,7],[8,15,8,16],[8,21,8,22],[8,26,8,27],[9,1,9,3],[9,9,9,10],[9,12,9,13],[9,15,9,16],[9,17,9,18],[9,21,9,22],[9,23,9,24],[9,26,9,27],[9,28,9,29],[10,1,10,3],[10,15,10,16],[10,17,10,18],[10,21,10,22],[10,23,10,24],[10,26,10,27],[10,28,10,29],[11,1,11,3],[11,15,11,16],[11,17,11,18],[11,21,11,22],[11,23,11,24],[11,26,11,27],[12,11,12,12],[12,26,12,27],[14,1,15,4],[16,2,16,4],[16,5,16,7],[16,8,16,10],[16,11,16,13],[16,14,16,16],[16,17,16,19],[16,20,16,22],[16,23,16,25],[16,26,16,28],[23,21,24,21],[33,1,34,4],[35,2,35,4],[35,5,35,7],[35,8,35,10],[35,11,35,13],[35,14,35,16],[35,17,35,19],[35,20,35,22],[35,23,35,25],[35,26,35,28],[35,29,35,31],[35,32,35,34],[42,18,44,18],[46,2,46,3],[46,5,46,6],[46,8,46,9],[46,11,46,12],[46,14,46,15],[46,17,46,18],[46,20,46,21],[46,23,46,24],[46,26,46,27],[46,29,46,30],[46,32,46,33],[47,20,47,21],[47,23,47,24],[47,26,47,27],[47,29,47,30],[47,32,47,33]]}
[]
[null,"All Products - Select loan scenario here",{"$nulls":7},"Brighten New Products - Change Interest Rate(s) and Loading(s) here"]
[null,"Loan Details",{"$nulls":7},"EVER GREEN",{"$nulls":5},"PLATINUM",{"$nulls":5},"SAVER",{"$nulls":4},"EASY BUILDER"]
[null,"Loan Product",null,null,"Non Resi",{"$nulls":5},"LVR"]
[null,"Self-Employed",null,null,{"$f":"'Loan Fees Calculator'!F12","v":"No"},{"$nulls":5},{"v":0.7,"d":"70.00%"},null,{"v":0.75,"d":"75.00%"},{"$nulls":3},{"v":0.65,"d":"65%"},null,{"v":0.75,"d":"75%"},{"$nulls":3},{"v":0.65,"d":"65%"},null,{"v":0.75,"d":"75%"},{"$nulls":3},{"v":0.65,"d":"65%"},{"v":0.7,"d":"70%"}]
[null,"Small Apartment (<50 sqm)",null,null,{"$f":"'Loan Fees Calculator'!F11","v":"Yes"},{"$nulls":4},{"v":1000000,"d":"$1,000,000.00"},{"v":0.0536,"d":"5.36%"},null,{"v":0.0596,"d":"5.96%"},null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0628,"d":"6.28%"},null,{"v":0.0648,"d":"6.48%"},null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0448,"d":"4.48%"},null,{"v":0.0648,"d":"6.48%"},null,{"v":600000,"d":"$600,000.00"},null,{"v":0.0448,"d":"4.48%"},{"v":0.0648,"d":"6.48%"}]
[null,"Loan Amount",null,null,{"$f":"'Loan Fees Calculator'!D9:F9","v":{"v":1800000,"d":"$1,800,000.00"}},0,0,null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0596,"d":"5.96%"},null,{"v":0.0596,"d":"5.96%"},null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0648,"d":"6.48%"},null,{"v":0.0668,"d":"6.68%"},null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0648,"d":"6.48%"},null,{"v":0.0648,"d":"6.48%"},null,{"v":2000000,"d":"$2,000,000.00"},null,{"v":0.0648,"d":"6.48%"},{"v":0.0648,"d":"6.48%"}]
[null,"Valuation / Security Price",null,null,{"$f":"'Loan Fees Calculator'!D10:F10","v":{"v":3000000,"d":"$3,000,000.00"}},0,0,null,null,{"v":2000000,"d":"$2,000,000.00"},{"v":0.0696,"d":"6.96%"},null,{"v":0.0696,"d":"6.96%"}]
[null,"LVR",null,null,{"$f":"IFERROR(IF(($E$7/$E$8)>80%, \"Out of Policy\", IFERROR($E$7/$E$8,0)),2)","v":{"v":0.6,"d":"60.000%"}},{"$nulls":10},"Loading",{"$nulls":5},"Loading",{"$nulls":4},"Loading"]
[null,"Principal & Interest / Interest Only",null,null,{"$f":"'Loan Fees Calculator'!F7","v":"P&I"},{"$nulls":4},"Loading",null,null,"EVERGREEN STAR",null,null,"IO",null,{"v":0.003,"d":"0.30%"},{"$nulls":3},"IO",null,{"v":0.003,"d":"0.30%"},null,null,"IO",null,{"v":0.003,"d":"0.30%"}]
[null,"If IO, IO Terms (P&I loans must select '0')",null,null,{"$f":"'Loan Fees Calculator'!F8","v":5},{"$nulls":4},"IO",{"v":0.003,"d":"0.30%"},null,"PAYG/P&I",{"v":0.65,"d":"65%"},null,"SE",null,{"v":0.003,"d":"0.30%"},{"$nulls":3},"SE",null,{"v":0.003,"d":"0.30%"},null,null,"SE",null,{"v":0.003,"d":"0.30%"}]
[null,"Terms of Loan (year)",null,null,{"$f":"'Loan Fees Calculator'!D6:F6","v":0},0,0,null,null,"SE",{"v":0.003,"d":"0.30%"},null,{"v":600000,"d":"$600,000.00"},{"v":0.0498,"d":"4.98%"},null,"Small Apt",null,{"v":2E-3,"d":"0.20%"},{"$nulls":3},"Small Apt (Risk Fee)",null,{"v":0.005,"d":"0.50%"}]
[{"$nulls":9},"Small Apt",{"v":0.005,"d":"0.50%"}]
[]
[null,"Product Comparison (internal)"]
[]
[null,"Fees & Charges","Brighten Saver ",null,null,"Brighten Saver - New",null,null,"Brighten Platinum",null,null,"Brighten Platinum - New ",null,null,"Evergreen",null,null,"Evergreen - NEW",null,null,"Evergreen - Star",null,null,"Easy Builder ",null,null,"Easy Builder - NEW"]
[null,"Application fee:",null,null,{"v":660,"d":"$660.00"},null,null,{"v":660,"d":"$660.00"},null,null,{"v":660,"d":"$660.00"},null,null,{"v":660,"d":"$660.00"},null,null,{"v":660,"d":"$660.00"},null,null,{"v":660,"d":"$660.00"},null,null,{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T18, \"Not applicable\"), NA)","v":"Not applicable"},null,null,{"v":660,"d":"$660.00"},null,null,{"v":660,"d":"$660.00"}]
[null,"Valuation Fee",null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T19, \"Not applicable\"), NA)","v":"Not applicable"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"}]
[null,"Legal Fee",null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T20, \"Not applicable\"), NA)","v":"Not applicable"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"}]
[null,"Settlement Fee",null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":1550,"d":"$1,550.00"},null,null,{"v":1250,"d":"$1,250.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T21, \"Not applicable\"), NA)","v":"Not applicable"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"}]
[null,"Establishment fee",null,null,{"$f":"IF(AND($E$4=\"Non Resi\", $E$7<160000), 0,$E$7*1.25%)","v":{"v":22500,"d":"$22,500.00"}},null,null,{"$f":"IF(AND($E$4=\"Non Resi\", $E$7<160000), 0,$E$7*1.25%)","v":{"v":22500,"d":"$22,500.00"}},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},"@",{"v":0.0138,"d":"1.38%"},{"$f":"IF(E7<160000, 0, E7*1.38%)","v":{"v":24840,"d":"$24,840.00"}},"@",{"v":0.0138,"d":"1.38%"},{"$f":"IF(E7<160000, 0,E7*1.38%)","v":{"v":24840,"d":"$24,840.00"}},"@",{"$f":"S22","v":{"v":0.0138,"d":"1.38%"}},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T22, \"Not applicable\"), NA)","v":"Not applicable"},"@",{"v":0.0125,"d":"1.25%"},{"$f":"E7*Y22","v":{"v":22500,"d":"$22,500.00"}},"@",{"v":0.0125,"d":"1.25%"},{"$f":"E7*AB22","v":{"v":22500,"d":"$22,500.00"}}]
[null,"Risk Fee","@",{"$f":"'Risk Fee Matrix2'!K25","v":{"v":0.0185,"d":"1.85%"}},{"$f":"D23*E7","v":{"v":33300,"d":"$33,300.00"}},"@",{"$f":"'Risk Fee Matrix2'!A25","v":{"v":0.016,"d":"1.60%"}},{"$f":"G23*E7","v":{"v":28800,"d":"$28,800.00"}},"@",{"$f":"0","v":{"v":0,"d":"0.00%"}},{"$f":"$J$23*$E$7","v":{"v":0,"d":"$0.00"}},"@",{"v":0,"d":"0.00%"},{"$f":"$M$23*$E$7","v":{"v":0,"d":"$0.00"}},"@",{"$f":"'Risk Fee Matrix2'!K48","v":{"v":0.02,"d":"2.00%"}},{"$f":"$P$23*$E$7","v":{"v":36000,"d":"$36,000.00"}},"@",{"$f":"'Risk Fee Matrix2'!A52","v":{"v":0.0175,"d":"1.75%"}},{"$f":"S23*E7","v":{"v":31500.000000000004,"d":"$31,500.00"}},"@",{"$f":"S23","v":{"v":0.0175,"d":"1.75%"}},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T23, \"Not applicable\"), NA)","v":"Not applicable"},"@",{"$f":"'Risk Fee Matrix2'!A79","v":{"v":0.018,"d":"1.80%"}},{"$f":"Y23*E7","v":{"v":32399.999999999996,"d":"$32,400.00"}},"@",{"$f":"'Risk Fee Matrix2'!L78","v":{"v":0.0155,"d":"1.55%"}},{"$f":"AB23*E7","v":{"v":27900,"d":"$27,900.00"}}]
[null,"Ongoing Fee",null,null,{"v":468,"d":"$468.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,"1st yr - Incl. Star Package Fee $990+396+499",{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), 499+1386, \"Not applicable\"), NA)","v":"Not applicable"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"}]
[null,"Construction Fee",null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},null,null,{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T25, \"Not applicable\"), NA)","v":"Not applicable"},null,null,{"$f":"IF(E4=\"Construction\",E7*1.25%,\"0\")","v":"0"},null,null,{"v":475,"d":"$475.00"}]
[null,"Total Fees (to Lender)",null,{"$f":"IFERROR(E26/$E$7, \"NA\")","v":{"v":0.03216111111111111,"d":"3.22%"}},{"$f":"IFERROR(IF(E4=\"construction\", \"not applicable\", SUM(E18:E25))-E24, \"NA\")","v":57890},null,{"$f":"IFERROR(H26/$E$7, \"NA\")","v":{"v":0.02966111111111111,"d":"2.97%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(H18:H25))-H24, \"NA\")","v":{"v":53390,"d":"$53,390.00"}},null,{"$f":"IFERROR(K26/$E$7, \"NA\")","v":{"v":1.7166666666666667E-3,"d":"0.17%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(K18:K25))-K24, \"NA\")","v":{"v":3090,"d":"$3,090.00"}},null,{"$f":"IFERROR(N26/$E$7, \"NA\")","v":{"v":0.00155,"d":"0.16%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(N18:N25))-N24, \"NA\")","v":{"v":2790,"d":"$2,790.00"}},null,{"$f":"IFERROR(Q26/$E$7, \"NA\")","v":{"v":0.03496111111111111,"d":"3.50%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(Q18:Q25))-Q24, \"NA\")","v":{"v":62930,"d":"$62,930.00"}},null,{"$f":"IFERROR(T26/$E$7, \"NA\")","v":{"v":0.032461111111111114,"d":"3.25%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(T18:T25))-T24, \"NA\")","v":{"v":58430,"d":"$58,430.00"}},null,{"$f":"IFERROR(W26/$E$7, \"NA\")","v":"NA"},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), SUM(W18:W25)-W24+1299, \"Not applicable\"), NA)","v":"Not applicable"},null,{"$f":"IFERROR(Z26/$E$7, \"NA\")","v":"NA"},{"$f":"IFERROR(IF($E$4=\"Non Resi\", \"not applicable\", SUM(Z18:Z25))-Z24, \"NA\")","v":"NA"},null,{"$f":"IFERROR(AC26/$E$7, \"NA\")","v":"NA"},{"$f":"IFERROR(IF($E$4=\"Non Resi\", \"not applicable\", SUM(AC18:AC25))-AC24, \"NA\")","v":"NA"}]
[]
[null,"Repayment Sum 1st",null,{"$f":"Rates!L22","v":{"$error":"#N/A"}},{"$f":"repayment!P16","v":{"v":468,"d":"$468.00"}},null,{"$f":"Rates!D22","v":{"$error":"#N/A"}},{"$f":"repayment!G16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!E43","v":{"$error":"#N/A"}},{"$f":"repayment!Y16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!M43","v":{"$error":"#N/A"}},{"$f":"repayment!AH16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!C65","v":{"v":0.0536,"d":"5.36%"}},{"$f":"repayment!AQ16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!L65","v":{"$error":"#N/A"}},{"$f":"repayment!AZ16","v":{"v":499,"d":"$499.00"}},null,{"$f":"IF(W26=\"Not applicable\", \"NA\", N12)","v":"NA"},{"$f":"IF(W26=\"Not applicable\", \"NA\", repayment!BI16)","v":"NA"},null,{"$f":"Rates!C85","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BQ16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!J85","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BZ16","v":{"v":499,"d":"$499.00"}}]
[null,"Repayment Sum 2nd",null,{"$f":"Rates!L23","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!P28","v":{"v":117638,"d":"$117,638.00"}},null,{"$f":"Rates!D23","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!G28","v":{"v":117638,"d":"$117,638.00"}},null,{"$f":"Rates!E44","v":{"$error":"#N/A"}},{"$f":"repayment!Y28","v":{"$error":"#N/A"}},null,{"$f":"Rates!M44","v":{"$error":"#N/A"}},{"$f":"repayment!AH28","v":{"$error":"#N/A"}},null,{"$f":"Rates!C66","v":{"v":0.0536,"d":"5.36%"}},{"$f":"repayment!AQ28","v":{"v":97478,"d":"$97,478.00"}},null,{"$f":"Rates!L66","v":{"$error":"#N/A"}},{"$f":"repayment!AZ28","v":{"$error":"#N/A"}},null,{"$f":"IF(W26=\"Not applicable\", \"NA\", N12)","v":"NA"},{"$f":"IF(W26=\"Not applicable\", \"NA\", repayment!BI28+396)","v":"NA"},null,{"$f":"Rates!C86","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BQ28","v":{"v":117638,"d":"$117,638.00"}},null,{"$f":"Rates!J86","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BZ28","v":{"v":117638,"d":"$117,638.00"}}]
[null,"Repayment Sum 3rd",null,{"$f":"Rates!L24","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!P40","v":{"v":234684,"d":"$234,684.00"}},null,{"$f":"Rates!D24","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!G40","v":{"v":234777,"d":"$234,777.00"}},null,{"$f":"Rates!E45","v":{"$error":"#N/A"}},{"$f":"repayment!Y40","v":{"$error":"#N/A"}},null,{"$f":"Rates!M45","v":{"$error":"#N/A"}},{"$f":"repayment!AH40","v":{"$error":"#N/A"}},null,{"$f":"Rates!C67","v":{"v":0.0536,"d":"5.36%"}},{"$f":"repayment!AQ40","v":{"v":194457,"d":"$194,457.00"}},null,{"$f":"Rates!L67","v":{"$error":"#N/A"}},{"$f":"repayment!AZ40","v":{"$error":"#N/A"}},null,{"$f":"IF(W26=\"Not applicable\", \"NA\", N12)","v":"NA"},{"$f":"IF(W26=\"Not applicable\", \"NA\", repayment!BI40+396)","v":"NA"},null,{"$f":"Rates!C87","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BQ40","v":{"v":234777,"d":"$234,777.00"}},null,{"$f":"Rates!J87","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BZ40","v":{"v":234777,"d":"$234,777.00"}}]
[null,"Repayment Sum 4th",null,{"$f":"Rates!L25","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!P52","v":{"v":351916,"d":"$351,916.00"}},null,{"$f":"Rates!D25","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!G52","v":{"v":351916,"d":"$351,916.00"}},null,{"$f":"Rates!E46","v":{"$error":"#N/A"}},{"$f":"repayment!Y52","v":{"$error":"#N/A"}},null,{"$f":"Rates!M46","v":{"$error":"#N/A"}},{"$f":"repayment!AH52","v":{"$error":"#N/A"}},null,{"$f":"Rates!C68","v":{"v":0.0536,"d":"5.36%"}},{"$f":"repayment!AQ52","v":{"v":291436,"d":"$291,436.00"}},null,{"$f":"Rates!L68","v":{"$error":"#N/A"}},{"$f":"repayment!AZ52","v":{"$error":"#N/A"}},null,{"$f":"IF(W26=\"Not applicable\", \"NA\", N12)","v":"NA"},{"$f":"IF(W26=\"Not applicable\", \"NA\", repayment!BI52+396)","v":"NA"},null,{"$f":"Rates!C88","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BQ52","v":{"v":351916,"d":"$351,916.00"}},null,{"$f":"Rates!J88","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!BZ52","v":{"v":351916,"d":"$351,916.00"}}]
[]
[]
[null,"Product Comparison (competitor)"]
[]
[null,"Fees & Charges","Brighten Saver - New",null,null,"BC Signature",null,null,"Brighten Platinum - New ",null,null,"BC Ultimate ",null,null,"Brighten Evergreen - NEW",null,null,"Evergreen - Star",null,null,"AAA  - Ironfish",null,null,"AAA - VC",null,null,"AAA - Prime",null,null,"BC Freedom",null,null,"Brighten Easy Builder"]
[null,"Application fee:",null,null,{"$f":"H18","v":{"v":660,"d":"$660.00"}},null,null,{"v":660,"d":"$660.00"},null,null,{"$f":"N18","v":{"v":660,"d":"$660.00"}},null,null,{"v":660,"d":"$660.00"},null,null,{"$f":"T18","v":{"v":660,"d":"$660.00"}},null,null,{"$f":"W18","v":"Not applicable"},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},null,null,{"$f":"Z18","v":{"v":660,"d":"$660.00"}},null,null,{"$f":"AC18","v":{"v":660,"d":"$660.00"}}]
[null,"Valuation Fee",null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"},null,null,"Not applicable",null,null,{"v":275,"d":"$275.00"},null,null,{"v":275,"d":"$275.00"},null,null,{"v":275,"d":"$275.00"},null,null,{"v":330,"d":"$330.00"},null,null,{"v":330,"d":"$330.00"}]
[null,"Legal Fee",null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,"Not applicable",null,null,{"v":400,"d":"$400.00"},null,null,{"v":400,"d":"$400.00"},null,null,{"v":400,"d":"$400.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"}]
[null,"Settlement Fee",null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":1250,"d":"$1,250.00"},null,null,{"v":1250,"d":"$1,250.00"},null,null,{"v":550,"d":"$550.00"},null,null,"Not applicable",null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"},null,null,{"v":550,"d":"$550.00"}]
[null,"Establishment fee",null,null,{"v":22500,"d":"$22,500.00"},null,null,{"$f":"E7*1.25%","v":{"v":22500,"d":"$22,500.00"}},null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"},"@",{"$f":"S22","v":{"v":0.0138,"d":"1.38%"}},{"v":24840,"d":"$24,840.00"},"@",{"$f":"V22","v":{"v":0.0138,"d":"1.38%"}},"Not applicable","@","1%(Construction 1.25%)",{"$f":"IF(E4=\"Non Resi\", E7*1%, E7*1.25%)","v":{"v":18000,"d":"$18,000.00"}},"@","1%(Construction 1.25%)",{"$f":"IF(E4=\"Non Resi\", E7*1%, E7*1.25%)","v":{"v":18000,"d":"$18,000.00"}},"@","1%(Construction 1.25%)",{"$f":"IF(E4=\"Non Resi\", E7*1%, E7*1.25%)","v":{"v":18000,"d":"$18,000.00"}},"@",{"v":0.0125,"d":"1.25%"},{"$f":"E7*AE41","v":{"v":22500,"d":"$22,500.00"}},null,null,{"v":22500,"d":"$22,500.00"}]
[null,"Risk Fee","@",{"$f":"G23","v":{"v":0.016,"d":"1.60%"}},{"v":28800,"d":"$28,800.00"},"@",{"$f":"'Risk Fee Matrix2'!A142","v":{"v":0.0185,"d":"1.85%"}},{"$f":"E7*G42","v":{"v":33300,"d":"$33,300.00"}},"@",{"$f":"M23","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},"@",{"v":0,"d":"0.00%"},{"$f":"M42*M42","v":{"v":0,"d":"$0.00"}},"@",{"$f":"S23","v":{"v":0.0175,"d":"1.75%"}},{"v":31500.000000000004,"d":"$31,500.00"},"@",{"$f":"V23","v":{"v":0.0175,"d":"1.75%"}},"Not applicable","@",{"$f":"'Risk Fee Matrix2'!$A$122","v":{"v":0.011,"d":"1.10%"}},{"$f":"V42*E7","v":{"v":19800,"d":"$19,800.00"}},"@",{"$f":"'Risk Fee Matrix2'!$A$122","v":{"v":0.011,"d":"1.10%"}},{"$f":"Y42*E7","v":{"v":19800,"d":"$19,800.00"}},"@",{"$f":"'Risk Fee Matrix2'!$A$122","v":{"v":0.011,"d":"1.10%"}},{"$f":"AB42*E7","v":{"v":19800,"d":"$19,800.00"}},"@",{"$f":"'Risk Fee Matrix2'!A167","v":{"v":0.016,"d":"1.60%"}},{"$f":"E7*AE42","v":{"v":28800,"d":"$28,800.00"}},"@",{"$f":"AB23","v":{"v":0.0155,"d":"1.55%"}},{"v":27900,"d":"$27,900.00"}]
[null,"Ongoing Fee",null,null,{"v":499,"d":"$499.00"},null,null,{"$f":"IF(AJ30=\"Construction\", 499, 468)","v":{"v":468,"d":"$468.00"}},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,"1st yr - Incl. Star Package Fee $990+396+499","Not applicable",null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"},null,null,{"v":499,"d":"$499.00"}]
[null,"Alt Doc Fee",{"$nulls":17},"Not applicable",null,null,{"$f":"IF(E5=\"yes\", E7*0.75%, 0)","v":{"v":0,"d":"$0.00"}}]
[null,"Construction Fee",null,null,{"$f":"H25","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"IF(F30=\"Construction\",750,\"0\")","v":"0"},null,null,{"$f":"N25","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"IF(L30=\"Construction\",750,\"0\")","v":"0"},null,null,{"$f":"T25","v":{"v":0,"d":"$0.00"}},{"$nulls":5},{"$f":"IF($X$4=\"Construction\",#REF!*1.25%,\"0\")","v":"0"},null,null,{"$f":"IF($X$4=\"Construction\",#REF!*1.25%,\"0\")","v":"0"},null,null,{"$f":"IF($X$4=\"Construction\",#REF!*1.25%,\"0\")","v":"0"},null,null,{"$f":"Z25","v":"0"},null,null,{"$f":"AC25","v":{"v":475,"d":"$475.00"}}]
[null,"Total Fees (to Lender)",null,{"$f":"G26","v":{"v":0.02966111111111111,"d":"2.97%"}},{"$f":"H26","v":{"v":53390,"d":"$53,390.00"}},null,{"$f":"IFERROR(H46/$E$7, \"NA\")","v":{"v":0.03216111111111111,"d":"3.22%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(H37:H45))-H43, \"NA\")","v":{"v":57890,"d":"$57,890.00"}},null,{"$f":"M26","v":{"v":0.00155,"d":"0.16%"}},{"$f":"N26","v":{"v":2790,"d":"$2,790.00"}},null,{"$f":"IFERROR(N46/$E$7, \"NA\")","v":{"v":0.00155,"d":"0.16%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(N37:N45))-N43, \"NA\")","v":{"v":2790,"d":"$2,790.00"}},null,{"$f":"S26","v":{"v":0.032461111111111114,"d":"3.25%"}},{"$f":"T26","v":{"v":58430,"d":"$58,430.00"}},null,{"$f":"V26","v":"NA"},{"$f":"W26","v":"Not applicable"},null,{"$f":"W46/E7","v":{"v":0.021680555555555557,"d":"2.17%"}},{"$f":"IF(AND(E4=\"Construction\",E7>750000),\"Out of Policy\",SUM(W37:W45))-W43","v":{"v":39025,"d":"$39,025.00"}},null,{"$f":"Z46/E7","v":{"v":0.021680555555555557,"d":"2.17%"}},{"$f":"IF(AND(E4=\"Construction\",E7>750000),\"Out of Policy\",SUM(Z37:Z45))-Z43","v":{"v":39025,"d":"$39,025.00"}},null,{"$f":"AC46/E7","v":{"v":0.021680555555555557,"d":"2.17%"}},{"$f":"IF(AND(E4=\"Construction\",E7>750000),\"Out of Policy\",SUM(AC37:AC45))-AC43","v":{"v":39025,"d":"$39,025.00"}},null,{"$f":"IFERROR(AF46/$E$7, \"NA\")","v":{"v":0.02966111111111111,"d":"2.97%"}},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(AF37:AF45))-AF43, \"NA\")","v":{"v":53390,"d":"$53,390.00"}},null,{"$f":"AB26","v":"NA"},{"$f":"AC26","v":"NA"}]
[null,"Broker Fee 1","Service fee",null,{"v":2000,"d":"$2,000.00"},"Service fee",null,{"v":2000,"d":"$2,000.00"},"Service fee",null,{"v":2000,"d":"$2,000.00"},"Service fee",null,{"v":2000,"d":"$2,000.00"},"Service fee",null,{"v":2000,"d":"$2,000.00"},"Service fee",null,{"v":2000,"d":"$2,000.00"},"Doc fee",null,{"v":1000,"d":"$1,000.00"},"Service Fee",null,{"v":2750,"d":"$2,750.00"},"Service Fee",null,{"v":770,"d":"$770.00"},"Service Fee",null,{"v":2000,"d":"$2,000.00"},"Service Fee",null,{"v":2000,"d":"$2,000.00"}]
[null,"Broker Fee 2",{"$nulls":18},"Apporval Fee",null,{"v":0.011,"d":"1.10%"},"App Fee",null,{"v":3.3E-3,"d":"0.33%"},"App Fee",null,{"v":3.3E-3,"d":"0.33%"}]
[{"$nulls":22},{"$f":"W48*E7","v":{"v":19800,"d":"$19,800.00"}},null,null,{"$f":"Z48*E7","v":{"v":5940,"d":"$5,940.00"}},null,null,{"$f":"AC48*E7","v":{"v":5940,"d":"$5,940.00"}}]
[null,"Total Fees (Client pays)",null,null,{"$f":"SUM(E46:E49)","v":{"v":55390,"d":"$55,390.00"}},null,null,{"$f":"SUM(H46:H49)","v":{"v":59890,"d":"$59,890.00"}},null,null,{"$f":"SUM(K46:K47)","v":{"v":4790,"d":"$4,790.00"}},null,null,{"$f":"SUM(N46:N47)","v":{"v":4790,"d":"$4,790.00"}},null,null,{"$f":"SUM(Q46:Q49)","v":{"v":60430,"d":"$60,430.00"}},null,null,{"$f":"SUM(T46:T49)","v":{"v":2000,"d":"$2,000.00"}},null,null,{"$f":"SUM(W46:W47,W49)","v":{"v":59825,"d":"$59,825.00"}},null,null,{"$f":"SUM(Z46:Z47+Z49)","v":{"v":53655,"d":"$53,655.00"}},null,null,{"$f":"SUM(AC46:AC47,AC49)","v":{"v":45735,"d":"$45,735.00"}},null,null,{"$f":"SUM(AF46:AF47)","v":{"v":55390,"d":"$55,390.00"}},null,null,{"$f":"SUM(AI46:AI47)","v":{"v":2000,"d":"$2,000.00"}}]
[]
[null,"Repayment  Sum 1st",null,{"$f":"G28","v":{"$error":"#N/A"}},{"$f":"repayment!G16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!C104","v":{"$error":"#N/A"}},{"$f":"repayment!CI16","v":{"v":468,"d":"$468.00"}},null,{"$f":"'Comparison Calculator'!M28","v":{"$error":"#N/A"}},{"$f":"repayment!AH16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!B125","v":{"$error":"#N/A"}},{"$f":"repayment!CR16","v":{"v":499,"d":"$499.00"}},null,{"$f":"S28","v":{"$error":"#N/A"}},{"$f":"repayment!AZ16","v":{"v":499,"d":"$499.00"}},null,{"$f":"V28","v":"NA"},{"$f":"W28","v":"NA"},null,{"$f":"Rates!C144","v":{"$error":"#N/A"}},{"$f":"repayment!DA16","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!C144","v":{"$error":"#N/A"}},{"$f":"W52","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!C144","v":{"$error":"#N/A"}},{"$f":"Z52","v":{"v":499,"d":"$499.00"}},null,{"$f":"Rates!C164","v":{"$error":"#N/A"}},{"$f":"repayment!DJ16","v":{"v":499,"d":"$499.00"}},{"$f":"AB28","v":{"v":0.0648,"d":"6.48%"}},null,{"$f":"repayment!BZ16","v":{"v":499,"d":"$499.00"}}]
[null,"Repayment Sum 2nd",null,{"$f":"G29","v":{"v":0.0648,"d":"6.48%"}},{"$f":"repayment!G28","v":{"v":117638,"d":"$117,638.00"}},null,{"$f":"Rates!C105","v":{"v":0.0638,"d":"6.38%"}},{"$f":"repayment!CI28","v":{"v":115775.99999999999,"d":"$115,776.00"}},null,{"$f":"'Comparison Calculator'!M29","v":{"$error":"#N/A"}},{"$f":"repayment!AH28","v":{"$error":"#N/A"}},null,{"$f":"Rates!B126","v":{"$error":"#N/A"}},{"$f":"repayment!CR28","v":{"$error":"#N/A"}},null,{"$f":"S29","v":{"$error":"#N/A"}},{"$f":"repayment!AZ28","v":{"$error":"#N/A"}},null,{"$f":"V29","v":"NA"},{"$f":"W29","v":"NA"},null,{"$f":"Rates!C145","v":{"$error":"#N/A"}},{"$f":"repayment!DA28","v":{"$error":"#N/A"}},null,{"$f":"Rates!C145","v":{"$error":"#N/A"}},{"$f":"W53","v":{"$error":"#N/A"}},null,{"$f":"Rates!C145","v":{"$error":"#N/A"}},{"$f":"Z53","v":{"$error":"#N/A"}},null,{"$f":"Rates!C165","v":{"$error":"#N/A"}},{"$f":"repayment!DJ28","v":{"$error":"#N/A"}},{"$f":"AB29","v":{"v":0.0648,"d":"6.48%"}},null,{"$f":"repayment!BZ28","v":{"v":117638,"d":"$117,638.00"}}]
[null,"Repayment Sum 3rd",null,{"v":0.0648,"d":"6.48%"},{"$f":"repayment!G40","v":{"v":234777,"d":"$234,777.00"}},null,{"$f":"Rates!C106","v":{"v":0.0638,"d":"6.38%"}},{"$f":"repayment!CI40","v":{"v":231083.99999999997,"d":"$231,084.00"}},null,{"$f":"'Comparison Calculator'!M30","v":{"$error":"#N/A"}},{"$f":"repayment!AH40","v":{"$error":"#N/A"}},null,{"$f":"Rates!B127","v":{"$error":"#N/A"}},{"$f":"repayment!CR40","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"repayment!AZ40","v":{"$error":"#N/A"}},null,"NA",{"$f":"W30","v":"NA"},null,{"$f":"Rates!C146","v":{"$error":"#N/A"}},{"$f":"repayment!DA40","v":{"$error":"#N/A"}},null,{"$f":"Rates!C146","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"Rates!C146","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"Rates!C166","v":{"$error":"#N/A"}},{"$f":"repayment!DJ40","v":{"$error":"#N/A"}},{"v":0.0648,"d":"6.48%"},null,{"$f":"repayment!BZ40","v":{"v":234777,"d":"$234,777.00"}}]
[null,"Repayment Sum 4th",null,{"v":0.0648,"d":"6.48%"},{"$f":"repayment!G52","v":{"v":351916,"d":"$351,916.00"}},null,{"$f":"Rates!C107","v":{"v":0.0638,"d":"6.38%"}},{"$f":"repayment!CI52","v":{"v":346391.99999999994,"d":"$346,392.00"}},null,{"$f":"'Comparison Calculator'!M31","v":{"$error":"#N/A"}},{"$f":"repayment!AH52","v":{"$error":"#N/A"}},null,{"$f":"Rates!B128","v":{"$error":"#N/A"}},{"$f":"repayment!CR52","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"repayment!AZ52","v":{"$error":"#N/A"}},null,"NA",{"$f":"W31","v":"NA"},null,{"$f":"Rates!C147","v":{"$error":"#N/A"}},{"$f":"repayment!DA52","v":{"$error":"#N/A"}},null,{"$f":"Rates!C147","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"Rates!C147","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"Rates!C167","v":{"$error":"#N/A"}},{"$f":"repayment!DJ52","v":{"$error":"#N/A"}},{"v":0.0648,"d":"6.48%"},null,{"$f":"repayment!BZ52","v":{"v":351916,"d":"$351,916.00"}}]

{"sheet":"Risk Fee Matrix2","index":10,"n_rows":167,"n_cols":19,"rows_kept":167,"hidden":true,"merged":[[4,0,4,8],[4,10,4,20],[33,0,33,8]]}
[]
["Loan Amount",{"v":450000,"d":"$450,000.00"},{"$nulls":8},"Loan Amount",{"$f":"B2","v":{"v":450000,"d":"$450,000.00"}}]
["LVR",{"v":0.6,"d":"60.00%"},{"$nulls":8},"LVR",{"$f":"B3","v":{"v":0.6,"d":"60.00%"}}]
[]
["Brighten Saver NEW",{"$nulls":9},"Brighten Saver Old"]
[]
[]
[null,null,{"v":0.4,"d":"40%"},{"v":0.5,"d":"50.00%"},{"v":0.6,"d":"60.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"},{"$nulls":5},{"v":0.4,"d":"40%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[null,{"v":300000,"d":"$300,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":150000,"d":"$150,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.016,"d":"1.60%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":300000,"d":"$300,000.00"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":900000,"d":"$900,000.00"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":500000,"d":"$500,000.00"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":900000,"d":"$900,000.00"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
[]
[null,null,{"$f":"IF($B$3<=C8, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C8<$B$3,$B$3<=D8),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(D8<$B$3,$B$3<=E8),\"1\",\"0\")","v":"1"},{"$f":"IF(AND(E8<$B$3,$B$3<=F8),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F8<$B$3,$B$3<=G8),\"1\",\"0\")","v":"0"}]
[null,{"$f":"IF(AND($B$2<=B9),\"1\", \"0\")","v":"0"},{"$f":"C9","v":{"v":1.5E-3,"d":"0.15%"}},{"v":0.007,"d":"0.70%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"},{"$nulls":5},{"$f":"IF($B$3<M8, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(M8<=$B$3,$B$3<N8), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(N8<=$B$3,$B$3<O8), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(O8<=$B$3,$B$3<P8), \"1\", \"0\")","v":"0"},"1","0",{"$f":"IF(AND(R8<=$B$3,$B$3<=S8),\"1\",\"0\")","v":"0"}]
[null,{"$f":"IF(AND($B$2>B9, $B$2<=B10),\"1\", \"0\")","v":"1"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.016,"d":"1.60%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"$f":"IF(L2<L9,\"1\", \"0\")","v":"0"},{"$f":"M9","v":{"v":1.5E-3,"d":"0.15%"}},{"$f":"N9","v":{"v":0.007,"d":"0.70%"}},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B10, $B$2<=B11),\"1\", \"0\")","v":"0"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"$f":"IF(AND($B$2>=L9, $B$2<L10),\"1\", \"0\")","v":"0"},{"$f":"M10","v":{"v":0.003,"d":"0.30%"}},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"$f":"Q10","v":{"v":0.018,"d":"1.80%"}},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B11, $B$2<=B12),\"1\", \"0\")","v":"0"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"$f":"IF(AND($B$2>=L10, $B$2<L11),\"1\", \"0\")","v":"1"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[{"$nulls":11},{"$f":"IF(AND($B$2>=L11, $B$2<L12),\"1\", \"0\")","v":"0"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
["Rate","Loading","SE","Small Apt"]
[null,null,{"v":0,"d":"0.00%"},{"v":0.005,"d":"0.50%"},{"$nulls":6},"Rate",null,"Small Apartment"]
[{"$f":"VLOOKUP(\"1\",B15:G18,(MATCH(\"1\",B14:G14,0)),FALSE)","v":{"v":0.016,"d":"1.60%"}},null,{"v":0.016,"d":"1.60%"},{"v":0.016,"d":"1.60%"},{"$nulls":6},{"$f":"IF(L2>1500000,\" 2.49%\", VLOOKUP(\"1\",L16:S20,(MATCH(\"1\",L15:S15,0)),FALSE))","v":{"v":0.0185,"d":"1.85%"}},null,{"v":0.0185,"d":"1.85%"}]
[]
["Final Rate",{"$nulls":9},"Final Rate"]
[{"$f":"D22","v":{"v":0.016,"d":"1.60%"}},{"$nulls":9},{"v":0.0185,"d":"1.85%"}]
{"$rows_empty":8}
["Brighten Evergreen NEW",{"$nulls":9},"Evergreen Old"]
[{"$nulls":12},{"v":0.4,"d":"40.00%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[{"$nulls":12},{"v":0.0125,"d":"1.25%"},{"v":0.0125,"d":"1.25%"},{"v":0.015,"d":"1.50%"},{"v":0.015,"d":"1.50%"},{"v":0.015,"d":"1.50%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"}]
[null,null,{"v":0.5,"d":"50.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"},{"$nulls":5},"250000<="]
[null,{"v":450000,"d":"$450,000.00"},{"v":0.0135,"d":"1.35%"},{"v":0.0175,"d":"1.75%"},{"v":0.0199,"d":"1.99%"},{"v":0.0249,"d":"2.49%"},{"$nulls":5},"<=20000000","0.5% loading"]
[null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0175,"d":"1.75%"},{"v":0.0199,"d":"1.99%"},{"v":0.0225,"d":"2.25%"},{"v":0.0249,"d":"2.49%"}]
[null,{"v":2000000,"d":"$2,000,000.00"},{"v":0.0249,"d":"2.49%"},{"v":0.0249,"d":"2.49%"},{"v":0.0249,"d":"2.49%"},{"v":0.0249,"d":"2.49%"}]
[{"$nulls":12},{"$f":"IF($B$3<M35, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(M35<=$B$3,$B$3<N35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(N35<=$B$3,$B$3<O35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(O35<=$B$3,$B$3<P35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(P35<=$B$3,$B$3<Q35), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(Q35<=$B$3,$B$3<R35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(R35<=$B$3,$B$3<=S35), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($B$3<=C37,\"1\",\"0\")","v":"0"},{"$f":"IF(AND(C37<$B$3,$B$3<=D37),\"1\",\"0\")","v":"1"},{"$f":"IF(AND(D37<$B$3,$B$3<=E37),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(E37<$B$3,$B$3<=F37),\"1\",\"0\")","v":"0"},{"$nulls":6},{"$f":"M36","v":{"v":0.0125,"d":"1.25%"}},{"$f":"N36","v":{"v":0.0125,"d":"1.25%"}},{"$f":"O36","v":{"v":0.015,"d":"1.50%"}},{"$f":"P36","v":{"v":0.015,"d":"1.50%"}},{"v":0.015,"d":"1.50%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"}]
[null,{"$f":"IF($B$2<=B38,\"1\", \"0\")","v":"1"},{"$f":"C38","v":{"v":0.0135,"d":"1.35%"}},{"v":0.0175,"d":"1.75%"},{"v":0.0199,"d":"1.99%"},{"v":0.0249,"d":"2.49%"}]
[null,{"$f":"IF(AND($B$2>B38, $B$2<=B39),\"1\", \"0\")","v":"0"},{"v":0.0175,"d":"1.75%"},{"v":0.0199,"d":"1.99%"},{"v":0.0225,"d":"2.25%"},{"v":0.0249,"d":"2.49%"},{"$nulls":4},"Rate",null,"Rate (Small apartment)",null,null,"Loan Amount Loading"]
[null,{"$f":"IF(AND($B$2>B39, $B$2<=B40),\"1\", \"0\")","v":"0"},{"v":0.0249,"d":"2.49%"},{"v":0.0249,"d":"2.49%"},{"v":0.0249,"d":"2.49%"},{"v":0.0249,"d":"2.49%"},{"$nulls":4},{"$f":"IF($B$2>250000, HLOOKUP(\"1\",M41:S42,2,FALSE)+0.5%, HLOOKUP(\"1\",M41:S42,2,FALSE))","v":{"v":0.02,"d":"2.00%"}},null,{"v":0.02,"d":"2.00%"},null,null,{"$f":"IF($B$2>1500000, 2.49%, M45)","v":{"v":0.02,"d":"2.00%"}}]
[]
["Rate","Loading","SE","Small Apt",{"$nulls":6},"Final Rate"]
[null,null,{"v":0,"d":"0.00%"},{"v":0.005,"d":"0.50%"},{"$nulls":6},{"v":0.02,"d":"2.00%"}]
[{"$f":"VLOOKUP(\"1\",B43:F45,(MATCH(\"1\",B42:F42,0)),FALSE)","v":{"v":0.0175,"d":"1.75%"}},null,{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"}]
[]
["Final Rate"]
[{"$f":"D49","v":{"v":0.0175,"d":"1.75%"}}]
{"$rows_empty":8}
["Easy Builder",{"$nulls":10},"Easy Builder NEW"]
[null,null,{"v":0.4,"d":"40%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"$nulls":5},{"v":0.55,"d":"55%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"}]
[null,{"v":150000,"d":"$150,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.032,"d":"3.20%"},{"$nulls":4},{"v":300000,"d":"$300,000.00"},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.032,"d":"3.20%"}]
[null,{"v":300000,"d":"$300,000.00"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.0335,"d":"3.35%"},{"$nulls":4},{"v":450000,"d":"$450,000.00"},{"v":0.0125,"d":"1.25%"},{"v":0.0155,"d":"1.55%"},{"v":0.0175,"d":"1.75%"},{"v":0.033,"d":"3.30%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.034,"d":"3.40%"},{"$nulls":4},{"v":750000,"d":"$750,000.00"},{"v":0.0135,"d":"1.35%"},{"v":0.0165,"d":"1.65%"},{"v":0.0185,"d":"1.85%"},{"v":0.034,"d":"3.40%"}]
[null,{"v":750000,"d":"$750,000.00"},{"$f":"C65+1.5%","v":{"v":0.0235,"d":"2.35%"}},{"v":0.028499999999999998,"d":"2.85%"},{"v":0.0295,"d":"2.95%"},{"v":0.032,"d":"3.20%"},{"v":0.0335,"d":"3.35%"},{"v":0.049,"d":"4.90%"},{"$nulls":4},{"v":2000000,"d":"$2,000,000.00"},{"v":0.041,"d":"4.10%"},{"v":0.044,"d":"4.40%"},{"v":0.046,"d":"4.60%"},{"v":0.0615,"d":"6.15%"}]
[null,{"v":900000,"d":"$900,000.00"},{"$f":"C65+2.49%","v":{"v":0.0334,"d":"3.34%"}},{"$f":"D65+2.49%","v":{"v":0.038400000000000004,"d":"3.84%"}},{"v":0.039400000000000004,"d":"3.94%"},{"v":0.04190000000000001,"d":"4.19%"},{"v":0.0434,"d":"4.34%"},{"v":0.05890000000000001,"d":"5.89%"}]
[{"$nulls":13},{"$f":"IF($B$3<=N62, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(N62<$B$3,$B$3<=O62), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(O62<$B$3,$B$3<=P62), \"1\", \"0\")","v":"0"},"0"]
[null,null,{"$f":"IF($B$3<C62, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C62<=$B$3,$B$3<D62), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D62<=$B$3,$B$3<E62), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E62<=$B$3,$B$3<F62), \"1\", \"0\")","v":"0"},"1",{"$f":"IF(AND(G62<=$B$3,$B$3<=H62),\"1\",\"0\")","v":"0"},{"$nulls":4},{"$f":"IF( $B$2<=M63,\"1\", \"0\")","v":"0"},{"$f":"N63","v":{"v":0.0115,"d":"1.15%"}},{"$f":"O63","v":{"v":0.0145,"d":"1.45%"}},{"v":0.0165,"d":"1.65%"},{"v":0.032,"d":"3.20%"}]
[null,{"$f":"IF(AND($B$2>=B63, $B$2<B64),\"1\", \"0\")","v":"0"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.032,"d":"3.20%"},{"$nulls":4},{"$f":"IF(AND($B$2>M63, $B$2<=M64),\"1\", \"0\")","v":"1"},{"$f":"N64","v":{"v":0.0125,"d":"1.25%"}},{"v":0.0155,"d":"1.55%"},{"v":0.0175,"d":"1.75%"},{"v":0.033,"d":"3.30%"}]
[null,{"$f":"IF(AND($B$2>=B64, $B$2<B65),\"1\", \"0\")","v":"1"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.0335,"d":"3.35%"},{"$nulls":4},{"$f":"IF(AND($B$2>M64, $B$2<=M65),\"1\", \"0\")","v":"0"},{"v":0.0135,"d":"1.35%"},{"v":0.0165,"d":"1.65%"},{"v":0.0185,"d":"1.85%"},{"v":0.034,"d":"3.40%"}]
[null,"0",{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.034,"d":"3.40%"},{"$nulls":4},"0",{"v":0.041,"d":"4.10%"},{"v":0.044,"d":"4.40%"},{"v":0.046,"d":"4.60%"},{"v":0.0615,"d":"6.15%"}]
[null,{"$f":"IF(AND($B$2>=B66, $B$2<B67),\"1\", \"0\")","v":"0"},{"$f":"C72+1.5%","v":{"v":0.0235,"d":"2.35%"}},{"v":0.028499999999999998,"d":"2.85%"},{"v":0.0295,"d":"2.95%"},{"v":0.032,"d":"3.20%"},{"v":0.0335,"d":"3.35%"},{"v":0.049,"d":"4.90%"}]
[null,{"$f":"IF(AND($B$2>=B67, $B$2<B68),\"1\", \"0\")","v":"0"},{"$f":"C72+2.49%","v":{"v":0.0334,"d":"3.34%"}},{"$f":"D72+2.49%","v":{"v":0.038400000000000004,"d":"3.84%"}},{"v":0.039400000000000004,"d":"3.94%"},{"v":0.04190000000000001,"d":"4.19%"},{"v":0.0434,"d":"4.34%"},{"v":0.05890000000000001,"d":"5.89%"},{"$nulls":3},"Rate",null,"Self Employed Loading",null,null,"Small Apt"]
["Rate",null,"Self Employed Loading",{"$nulls":8},{"$f":"VLOOKUP(\"1\",M69:Q72,(MATCH(\"1\",M68:Q68,0)),FALSE)","v":{"v":0.0155,"d":"1.55%"}},null,{"v":0,"d":"0.00%"},null,null,{"v":0,"d":"0.00%"}]
[{"$f":"VLOOKUP(\"1\",B70:H74,(MATCH(\"1\",B69:H69,0)),FALSE)","v":{"v":0.018,"d":"1.80%"}},null,{"v":0,"d":"0.00%"},{"$nulls":10},{"v":0.0155,"d":"1.55%"},null,null,{"v":0.0155,"d":"1.55%"}]
[{"$nulls":11},"Final Rate"]
["Final Rate",{"$nulls":10},{"$f":"Q76","v":{"v":0.0155,"d":"1.55%"}}]
[{"v":0.018,"d":"1.80%"}]
{"$rows_empty":9}
["AAA"]
[]
[]
[{"$nulls":3},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":499999,"d":"$499,999.00"},{"v":0.009,"d":"0.90%"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"v":749999,"d":"$749,999.00"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[null,null,{"v":999999,"d":"$999,999.00"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"},{"v":0.023,"d":"2.30%"}]
[]
[{"$nulls":3},{"$f":"IF($B$3<=D92, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D92<$B$3,$B$3<=E92), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(E92<$B$3,$B$3<=F92), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(F92<$B$3,$B$3<=G92), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(G92<$B$3,$B$3<=H92), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($B$2<=C93,\"1\", \"0\")","v":"1"},{"$f":"D93","v":{"v":0.009,"d":"0.90%"}},{"$f":"E93","v":{"v":0.011,"d":"1.10%"}},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"$f":"IF(AND($B$2>C93, $B$2<=C94),\"1\", \"0\")","v":"0"},{"$f":"D94","v":{"v":0.011,"d":"1.10%"}},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[null,null,{"$f":"IF(AND($B$2>C94, $B$2<=C95),\"1\", \"0\")","v":"0"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"}]
[null,null,{"$f":"IF(AND($B$2>C95, $B$2<=C96),\"1\", \"0\")","v":"0"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"},{"v":0.023,"d":"2.30%"}]
[]
[null,"Rate"]
[null,{"$f":"VLOOKUP(\"1\",C99:H102,(MATCH(\"1\",C98:H98,0)),FALSE)","v":{"v":0.011,"d":"1.10%"}}]
[]
[]
[]
[]
["AAA - Builder",null,null,{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70%"},{"v":0.75,"d":"75%"}]
[null,null,{"v":499999,"d":"$499,999.00"},{"v":0.009,"d":"0.90%"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"v":749999,"d":"$749,999.00"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[]
[{"$nulls":3},{"$f":"IF($B$3<=D110, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D110<$B$3,$B$3<=E110), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(E110<$B$3,$B$3<=F110), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(F110<$B$3,$B$3<=G110), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(G110<$B$3,$B$3<=H110), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($B$2<=C111,\"1\", \"0\")","v":"1"},{"v":0.009,"d":"0.90%"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"$f":"IF(AND($B$2>C111, $B$2<=C112),\"1\", \"0\")","v":"0"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[]
["Rate"]
[{"$f":"VLOOKUP(\"1\",C115:H116,(MATCH(\"1\",C114:H114,0)),FALSE)","v":{"v":0.011,"d":"1.10%"}}]
[]
["Final Rate"]
[{"v":0.011,"d":"1.10%"}]
[]
[]
[]
[]
["BC Signature"]
[null,null,{"v":0.4,"d":"40.00%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[null,{"v":300000,"d":"$300,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.0095,"d":"0.95%"},{"v":0.014,"d":"1.40%"},{"v":0.0155,"d":"1.55%"},{"v":0.0175,"d":"1.75%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.005,"d":"0.50%"},{"v":0.0115,"d":"1.15%"},{"v":0.0155,"d":"1.55%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":900000,"d":"$900,000.00"},{"v":0.0075,"d":"0.75%"},{"v":0.0125,"d":"1.25%"},{"v":0.017,"d":"1.70%"},{"v":0.018,"d":"1.80%"},{"v":0.019,"d":"1.90%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.01,"d":"1.00%"},{"v":0.014,"d":"1.40%"},{"v":0.0185,"d":"1.85%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
[]
[]
[null,null,{"$f":"IF($B$3<C128, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C128<=$B$3,$B$3<D128), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D128<=$B$3,$B$3<E128), \"1\", \"0\")","v":"0"},"0","1","0",{"$f":"IF(AND(H128<=$B$3,$B$3<=I128), \"1\", \"0\")","v":"0"}]
[null,{"$f":"IF(B2<=B129,\"1\", \"0\")","v":"0"},{"$f":"C129","v":{"v":1.5E-3,"d":"0.15%"}},{"$f":"D129","v":{"v":0.0095,"d":"0.95%"}},{"v":0.014,"d":"1.40%"},{"v":0.0155,"d":"1.55%"},{"v":0.0175,"d":"1.75%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B129, $B$2<=B130),\"1\", \"0\")","v":"1"},{"$f":"C130","v":{"v":0.005,"d":"0.50%"}},{"v":0.0115,"d":"1.15%"},{"v":0.0155,"d":"1.55%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B130, $B$2<=B131),\"1\", \"0\")","v":"0"},{"v":0.0075,"d":"0.75%"},{"v":0.0125,"d":"1.25%"},{"v":0.017,"d":"1.70%"},{"v":0.018,"d":"1.80%"},{"v":0.019,"d":"1.90%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B131, $B$2<=B132),\"1\", \"0\")","v":"0"},{"v":0.01,"d":"1.00%"},{"v":0.014,"d":"1.40%"},{"v":0.0185,"d":"1.85%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
[]
["Rate"]
[{"$f":"VLOOKUP(\"1\",B136:I139,(MATCH(\"1\",C135:I135,0)+1),FALSE)","v":{"v":0.0185,"d":"1.85%"}}]
{"$rows_empty":9}
["BC Freedom"]
[null,null,{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"}]
[null,{"v":250000,"d":"$250,000.00"},{"v":0.01,"d":"1.00%"},{"v":0.012,"d":"1.20%"},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.012,"d":"1.20%"},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"}]
[null,{"v":750000,"d":"$750,000.00"},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"}]
[null,{"v":1000000,"d":"$1,000,000.00"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"},{"v":0.024,"d":"2.40%"}]
[]
[]
[null,null,{"$f":"IF($B$3<=C153, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C153<=$B$3,$B$3<D153), \"1\", \"0\")","v":"0"},"0","1",{"$f":"IF(AND(F153<=$B$3,$B$3<G153), \"1\", \"0\")","v":"0"}]
[null,{"$f":"IF(AND($B$2>=B154, $B$2<=B155),\"1\", \"0\")","v":"1"},{"$f":"C154","v":{"v":0.01,"d":"1.00%"}},{"$f":"D154","v":{"v":0.012,"d":"1.20%"}},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"}]
[null,{"$f":"IF(AND($B$2>B155, $B$2<=B156),\"1\", \"0\")","v":"0"},{"$f":"C155","v":{"v":0.012,"d":"1.20%"}},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"}]
[null,"0",{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"}]
[null,"0",{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"},{"v":0.024,"d":"2.40%"}]
[]
["Rate"]
[{"$f":"VLOOKUP(\"1\",B161:G164,(MATCH(\"1\",C160:G160,0)+1),FALSE)","v":{"v":0.016,"d":"1.60%"}}]

{"sheet":"Brighten Product","index":11,"n_rows":32,"n_cols":31,"rows_kept":32,"hidden":true,"merged":[[2,9,2,11],[2,15,2,17],[2,22,2,24],[2,27,2,29],[3,1,3,3],[3,4,3,7],[3,10,3,12],[3,22,3,24],[3,27,3,29],[4,1,4,3],[4,4,4,7],[5,1,5,3],[5,4,5,7],[5,27,5,28],[6,1,6,3],[6,4,6,7],[6,27,6,28],[7,1,7,3],[7,4,7,7],[8,1,8,3],[8,4,8,7],[8,15,8,16],[8,22,8,23],[8,27,8,28],[9,1,9,3],[9,4,9,7],[9,9,9,10],[9,12,9,13],[9,15,9,16],[9,17,9,18],[9,22,9,23],[9,24,9,25],[9,27,9,28],[9,29,9,30],[10,1,10,3],[10,4,10,7],[10,15,10,16],[10,17,10,18],[10,22,10,23],[10,24,10,25],[10,27,10,28],[10,29,10,30],[11,1,11,3],[11,4,11,7],[11,15,11,16],[11,17,11,18],[11,22,11,23],[11,24,11,25],[11,27,11,28],[12,11,12,12],[12,27,12,28],[15,5,15,7],[15,11,15,13],[15,17,15,19],[15,21,15,23],[15,27,15,29],[16,5,16,7],[16,11,16,13],[16,17,16,19],[16,21,16,23],[16,27,16,29],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3]]}
[]
[]
[null,"Loan Details  |  贷款信息",{"$nulls":7},"EVER GREEN",{"$nulls":5},"PLATINUM",{"$nulls":6},"SAVER",{"$nulls":4},"EASY BUILDER"]
[null,"Loan Product  |  贷款产品",null,null,"Apartment/Townhouse/House",{"$nulls":5},"."]
[null,"Self-Employed?  |  自雇人士? ",null,null,{"$f":"'Loan Fees Calculator'!F12","v":"No"},{"$nulls":5},{"v":0.7,"d":"70.00%"},null,{"v":0.75,"d":"75.00%"},{"$nulls":3},{"v":0.65,"d":"65%"},null,{"v":0.75,"d":"75%"},{"$nulls":4},{"v":0.65,"d":"65%"},null,{"v":0.75,"d":"75%"},{"$nulls":3},{"v":0.65,"d":"65%"},{"v":0.7,"d":"70%"}]
[null,"Apartment <50sqm?  |  公寓<50平方米? ",null,null,{"$f":"'Loan Fees Calculator'!F11","v":"Yes"},{"$nulls":4},{"v":1000000,"d":"$1,000,000.00"},{"v":0.0536,"d":"5.36%"},null,{"v":0.0596,"d":"5.96%"},null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0628,"d":"6.28%"},null,{"v":0.0648,"d":"6.48%"},{"$nulls":3},{"v":600000,"d":"$600,000.00"},{"v":0.0448,"d":"4.48%"},null,{"v":0.0648,"d":"6.48%"},null,{"v":600000,"d":"$600,000.00"},null,{"v":0.0448,"d":"4.48%"},{"v":0.0648,"d":"6.48%"}]
[null,"Loan Amount  |  贷款金额",null,null,{"$f":"'Loan Fees Calculator'!D9","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":4},{"v":1500000,"d":"$1,500,000.00"},{"v":0.0596,"d":"5.96%"},null,{"v":0.0596,"d":"5.96%"},null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0648,"d":"6.48%"},null,{"v":0.0668,"d":"6.68%"},{"$nulls":3},{"v":1500000,"d":"$1,500,000.00"},{"v":0.0648,"d":"6.48%"},null,{"v":0.0648,"d":"6.48%"},null,{"v":2000000,"d":"$2,000,000.00"},null,{"v":0.0648,"d":"6.48%"},{"v":0.0648,"d":"6.48%"}]
[null,"Valuation / Security Price  |  房价",null,null,{"$f":"'Loan Fees Calculator'!D10","v":{"v":3000000,"d":"$3,000,000.00"}},{"$nulls":4},{"v":2000000,"d":"$2,000,000.00"},{"v":0.0696,"d":"6.96%"},null,{"v":0.0696,"d":"6.96%"}]
[null,"LVR  |  借款比例",null,null,{"$f":"IFERROR(IF(($E$7/$E$8)>80%, \"Out of Policy\", IFERROR($E$7/$E$8,0)),2)","v":{"v":0.6,"d":"60.000%"}},{"$nulls":10},"Loading",{"$nulls":6},"Loading",{"$nulls":4},"Loading"]
[null,"P&I or IO  |  本金和利息或仅供利息还款",null,null,{"$f":"'Loan Fees Calculator'!F7","v":"P&I"},{"$nulls":4},"Loading",null,null,"EVERGREEN STAR",null,null,"IO",null,{"v":0.003,"d":"0.30%"},{"$nulls":4},"IO",null,{"v":0.003,"d":"0.30%"},null,null,"IO",null,{"v":0.003,"d":"0.30%"}]
[null,"If IO, IO Terms  |  仅供利息还款年期",null,null,{"$f":"'Loan Fees Calculator'!F8","v":5},{"$nulls":4},"IO",{"v":0.003,"d":"0.30%"},null,"PAYG/P&I",{"v":0.65,"d":"65%"},null,"SE",null,{"v":0.003,"d":"0.30%"},{"$nulls":4},"SE",null,{"v":0.003,"d":"0.30%"},null,null,"SE",null,{"v":0.003,"d":"0.30%"}]
[null,"Terms of Loan (year)  |  贷款年期",null,null,{"$f":"'Loan Fees Calculator'!D6","v":0},{"$nulls":4},"SE",{"v":0.003,"d":"0.30%"},null,{"v":600000,"d":"$600,000.00"},{"v":0.0498,"d":"4.98%"},null,"Small Apt",null,{"v":2E-3,"d":"0.20%"},{"$nulls":4},"Small Apt (Risk Fee)",null,{"v":0.005,"d":"0.50%"}]
[{"$nulls":9},"Small Apt",{"v":0.005,"d":"0.50%"}]
[]
[]
[{"$nulls":5},"1. 首年优惠型",{"$nulls":5},"2. 超低费型",{"$nulls":5},"3. 低持续利率型",{"$nulls":3},"4. 星级套餐(限时优惠)",{"$nulls":5},"5. 买地建房(建筑贷款)"]
[null,"Fees & Charges   |   费用",{"$nulls":3},"Brighten Saver ",{"$nulls":5},"Brighten Platinum ",{"$nulls":5},"Brighten Evergreen",{"$nulls":3},"Evergreen Star Package",{"$nulls":5},"Brighten Easy Builder®"]
[null,"Application Fee   |   申请费",{"$nulls":5},{"v":660,"d":"$660.00"},{"$nulls":5},{"v":660,"d":"$660.00"},{"$nulls":5},{"v":660,"d":"$660.00"},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T18, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":5},{"v":660,"d":"$660.00"}]
[null,"Valuation Fee   |   估值费",{"$nulls":5},{"v":330,"d":"$330.00"},{"$nulls":5},{"v":330,"d":"$330.00"},{"$nulls":5},{"v":330,"d":"$330.00"},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T19, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":5},{"v":330,"d":"$330.00"}]
[null,"Legal Fee   |   律师费",{"$nulls":5},{"v":550,"d":"$550.00"},{"$nulls":5},{"v":300,"d":"$300.00"},{"$nulls":5},{"v":300,"d":"$300.00"},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T20, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":5},{"v":300,"d":"$300.00"}]
[null,"Settlement Fee   |   成交费",{"$nulls":5},{"v":550,"d":"$550.00"},{"$nulls":5},{"v":0,"d":"$0.00"},{"$nulls":5},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T21, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":5},{"v":0,"d":"$0.00"}]
[null,"Establishment fee   |   设立费",{"$nulls":3},"@",{"$f":"1.25%","v":{"v":0.0125,"d":"1.25%"}},{"$f":"E7*G22","v":{"v":22500,"d":"$22,500.00"}},{"$nulls":5},{"v":0,"d":"$0.00"},{"$nulls":3},"@",{"v":0,"d":"0.00%"},{"$f":"E7*S22","v":{"v":0,"d":"$0.00"}},null,"@",{"$f":"S22","v":{"v":0,"d":"0.00%"}},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T22, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":3},"@",{"v":0,"d":"0.00%"},{"$f":"E7*AC22","v":{"v":0,"d":"$0.00"}}]
[null,"Risk Fee   |   风险费",{"$nulls":3},"@",{"$f":"'Risk Fee Matrix'!A25","v":{"v":0.024,"d":"2.40%"}},{"$f":"G23*E7","v":{"v":43200,"d":"$43,200.00"}},{"$nulls":5},{"$f":"$M$23*$E$7","v":{"v":0,"d":"$0.00"}},{"$nulls":3},"@",{"$f":"'Risk Fee Matrix'!A58","v":{"v":0,"d":"0.00%"}},{"$f":"S23*E7","v":{"v":0,"d":"$0.00"}},null,"@",{"$f":"S23","v":{"v":0,"d":"0.00%"}},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), T23, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":3},"@",{"$f":"'Risk Fee Matrix'!L84","v":{"v":0.01,"d":"1.00%"}},{"$f":"AC23*E7","v":{"v":18000,"d":"$18,000.00"}}]
[null,"Account Fee (p.a.)   |   账户年费",{"$nulls":5},{"v":499,"d":"$499.00"},{"$nulls":5},{"v":499,"d":"$499.00"},{"$nulls":5},{"v":499,"d":"$499.00"},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), 499, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":5},{"v":499,"d":"$499.00"}]
[null,"Split Fee",{"$nulls":5},{"v":499,"d":"$499.00"},{"$nulls":5},{"v":0,"d":"$0.00"},{"$nulls":5},{"v":499,"d":"$499.00"},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), 990, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":5},{"v":499,"d":"$499.00"}]
[null,"Star Package Annual Fee   |   星级套餐年费",{"$nulls":5},{"v":0,"d":"$0.00"},{"$nulls":5},{"v":0,"d":"$0.00"},{"$nulls":5},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), 396, \"Not applicable\"), NA)","v":"Not applicable"}]
[null,"Total Fees   |   总费用 ",{"$nulls":5},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(H18:H25))-H24, \"NA\")","v":{"v":68289,"d":"$68,289.00"}},{"$nulls":5},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(N18:N25))-N24, \"NA\")","v":{"v":1290,"d":"$1,290.00"}},{"$nulls":5},{"$f":"IFERROR(IF($E$4=\"construction\", \"not applicable\", SUM(T18:T25))-T24, \"NA\")","v":{"v":1789,"d":"$1,789.00"}},{"$nulls":3},{"$f":"IFERROR(IF(AND(E5=\"no\", E10=\"p&I\", E7<=600000, E9<=65%), SUM(X18:X26)-X24-X26+990, \"Not applicable\"), NA)","v":"Not applicable"},{"$nulls":5},{"$f":"IFERROR(IF($E$4=\"Apartment/Townhouse/House\", \"not applicable\", SUM(AD18:AD25))-AD24, \"NA\")","v":"NA"}]
[null,"Total Repayments   |   总还款额",{"$nulls":25},"Progress Payment Fee",null,300]
[null,"1st Year   |   第1年",{"$nulls":3},"@",{"$f":"'Rates (2)'!D22","v":{"$error":"#N/A"}},{"v":27795.873015209538,"d":"$27,795.87"},{"$nulls":3},"@",{"$f":"'Rates (2)'!M43","v":{"$error":"#N/A"}},{"v":33853.16231088402,"d":"$33,853.16"},{"$nulls":3},"@",{"$f":"'Rates (2)'!L65","v":{"v":0.0696,"d":"6.96%"}},{"v":30686.969430754587,"d":"$30,686.97"},null,"@",{"$f":"IF(X27=\"Not applicable\", \"NA\", N12)","v":"NA"},{"v":29817.39856549831,"d":"$29,817.40"},{"$nulls":3},"@",{"$f":"'Rates (2)'!J85","v":{"v":0.0648,"d":"6.48%"}},{"v":27795.873015209538,"d":"$27,795.87"}]
[null,"2nd Year   |   第2年",{"$nulls":3},"@",{"$f":"'Rates (2)'!D23","v":{"v":0.0648,"d":"6.48%"}},{"v":62184.35810514828,"d":"$62,184.36"},{"$nulls":3},"@",{"$f":"'Rates (2)'!M44","v":{"$error":"#N/A"}},{"v":67706.32462176804,"d":"$67,706.32"},{"$nulls":3},"@",{"$f":"'Rates (2)'!L66","v":{"v":0.0696,"d":"6.96%"}},{"v":61373.93886150919,"d":"$61,373.94"},null,"@",{"$f":"IF(X27=\"Not applicable\", \"NA\", N12)","v":"NA"},{"v":59238.79713099665,"d":"$59,238.80"},{"$nulls":3},"@",{"$f":"'Rates (2)'!J86","v":{"v":0.0648,"d":"6.48%"}},{"v":62184.35810514828,"d":"$62,184.36"}]
[null,"3rd Year   |   第3年",{"$nulls":3},"@",{"$f":"'Rates (2)'!D24","v":{"v":0.0648,"d":"6.48%"}},{"v":96572.84319508697,"d":"$96,572.84"},{"$nulls":3},"@",{"$f":"'Rates (2)'!M45","v":{"$error":"#N/A"}},{"v":101559.48693265213,"d":"$101,559.49"},{"$nulls":3},"@",{"$f":"'Rates (2)'!L67","v":{"v":0.0696,"d":"6.96%"}},{"v":92060.90829226379,"d":"$92,060.91"},null,"@",{"$f":"IF(X27=\"Not applicable\", \"NA\", N12)","v":"NA"},{"v":88660.19569649501,"d":"$88,660.20"},{"$nulls":3},"@",{"$f":"'Rates (2)'!J87","v":{"v":0.0648,"d":"6.48%"}},{"v":96572.84319508697,"d":"$96,572.84"}]
[null,"4th Year   |   第4年",{"$nulls":3},"@",{"$f":"'Rates (2)'!D25","v":{"v":0.0648,"d":"6.48%"}},{"v":130961.32828502565,"d":"$130,961.33"},{"$nulls":3},"@",{"$f":"'Rates (2)'!M46","v":{"$error":"#N/A"}},{"v":135412.64924353623,"d":"$135,412.65"},{"$nulls":3},"@",{"$f":"'Rates (2)'!L68","v":{"v":0.0696,"d":"6.96%"}},{"v":122747.87772301839,"d":"$122,747.88"},null,"@",{"$f":"IF(X27=\"Not applicable\", \"NA\", N12)","v":"NA"},{"v":118081.59426199336,"d":"$118,081.59"},{"$nulls":3},"@",{"$f":"'Rates (2)'!J88","v":{"v":0.0648,"d":"6.48%"}},{"v":130961.32828502565,"d":"$130,961.33"}]

{"sheet":"Risk Fee Matrix","index":12,"n_rows":173,"n_cols":19,"rows_kept":173,"hidden":true,"merged":[[4,0,4,8],[4,10,4,20],[33,0,33,8]]}
[]
["Loan Amount",{"$f":"'Brighten Product'!$E$7","v":{"v":1800000,"d":"$1,800,000.00"}},{"$nulls":8},"Loan Amount",{"$f":"B2","v":{"v":1800000,"d":"$1,800,000.00"}}]
["LVR",{"$f":"'Brighten Product'!$E$9","v":{"v":0.6,"d":"60.00%"}},{"$nulls":8},"LVR",{"$f":"B3","v":{"v":0.6,"d":"60.00%"}}]
[]
["Brighten Saver NEW",{"$nulls":9},"Brighten Saver Old"]
[]
[]
[null,null,{"v":0.4,"d":"40%"},{"v":0.5,"d":"50.00%"},{"v":0.6,"d":"60.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"},{"$nulls":5},{"v":0.4,"d":"40%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[null,{"v":300000,"d":"$300,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":150000,"d":"$150,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.016,"d":"1.60%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":300000,"d":"$300,000.00"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":900000,"d":"$900,000.00"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":500000,"d":"$500,000.00"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":900000,"d":"$900,000.00"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"v":900000,"d":"$900,000.00"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
[]
[null,null,{"$f":"IF($B$3<=C8, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C8<$B$3,$B$3<=D8),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(D8<$B$3,$B$3<=E8),\"1\",\"0\")","v":"1"},{"$f":"IF(AND(E8<$B$3,$B$3<=F8),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F8<$B$3,$B$3<=G8),\"1\",\"0\")","v":"0"}]
[null,{"$f":"IF($B$2<=B9,\"1\", \"0\")","v":"0"},{"$f":"C9","v":{"v":1.5E-3,"d":"0.15%"}},{"v":0.007,"d":"0.70%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"},{"$nulls":5},{"$f":"IF($B$3<M8, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(M8<=$B$3,$B$3<N8), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(N8<=$B$3,$B$3<O8), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(O8<=$B$3,$B$3<P8), \"1\", \"0\")","v":"0"},"1","0",{"$f":"IF(AND(R8<=$B$3,$B$3<=S8),\"1\",\"0\")","v":"0"}]
[null,{"$f":"IF(AND($B$2>B9, $B$2<=B10),\"1\", \"0\")","v":"0"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.016,"d":"1.60%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"$f":"IF(L2<L9,\"1\", \"0\")","v":"0"},{"$f":"M9","v":{"v":1.5E-3,"d":"0.15%"}},{"$f":"N9","v":{"v":0.007,"d":"0.70%"}},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.017,"d":"1.70%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B10, $B$2<=B11),\"1\", \"0\")","v":"0"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"$f":"IF(AND($B$2>=L9, $B$2<L10),\"1\", \"0\")","v":"0"},{"$f":"M10","v":{"v":0.003,"d":"0.30%"}},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"$f":"Q10","v":{"v":0.018,"d":"1.80%"}},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF($B$2>B11,\"1\", \"0\")","v":"1"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"$nulls":4},{"$f":"IF(AND($B$2>=L10, $B$2<L11),\"1\", \"0\")","v":"0"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[{"$nulls":11},{"$f":"IF(AND($B$2>=L11, $B$2<L12),\"1\", \"0\")","v":"0"},{"v":0.011,"d":"1.10%"},{"v":0.0155,"d":"1.55%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
["Rate","Loading","SE","Small Apt"]
[null,null,{"v":0,"d":"0.00%"},{"$f":"'Brighten Product'!$Y$12","v":{"v":0.005,"d":"0.50%"}},{"$nulls":6},"Rate",null,"Small Apartment"]
[{"$f":"VLOOKUP(\"1\",B15:G18,(MATCH(\"1\",B14:G14,0)),FALSE)","v":{"v":0.019,"d":"1.90%"}},null,{"$f":"IF('Brighten Product'!E5=\"yes\",'Risk Fee Matrix'!A22+'Risk Fee Matrix'!C21,'Risk Fee Matrix'!A22)","v":{"v":0.019,"d":"1.90%"}},{"$f":"IF('Brighten Product'!E6=\"yes\",'Risk Fee Matrix'!C22+'Risk Fee Matrix'!D21,'Risk Fee Matrix'!C22)","v":{"v":0.024,"d":"2.40%"}},{"$nulls":6},{"$f":"IF(L2>1500000,\" 2.49%\", VLOOKUP(\"1\",L16:S20,(MATCH(\"1\",L15:S15,0)),FALSE))","v":" 2.49%"},null,{"$f":"IF('Brighten Product'!E6=\"yes\",'Risk Fee Matrix'!K22+0.5%, K22)","v":{"v":0.0299,"d":"2.99%"}}]
[]
["Final Rate",{"$nulls":9},"Final Rate"]
[{"$f":"D22","v":{"v":0.024,"d":"2.40%"}},{"$nulls":9},{"$f":"IF('Brighten Product'!E5=\"Yes\",M22+0.75%, M22)","v":{"v":0.0299,"d":"2.99%"}}]
{"$rows_empty":8}
["Brighten Evergreen NEW",{"$nulls":9},"Evergreen Old"]
[{"$nulls":12},{"v":0.4,"d":"40.00%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[{"$nulls":12},{"v":0.0125,"d":"1.25%"},{"v":0.0125,"d":"1.25%"},{"v":0.015,"d":"1.50%"},{"v":0.015,"d":"1.50%"},{"v":0.015,"d":"1.50%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"}]
[null,null,{"v":0.5,"d":"50.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"},{"$nulls":5},"250000<="]
[null,{"v":500000,"d":"$500,000.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$nulls":5},"<=20000000","0.5% loading"]
[null,{"v":600000,"d":"$600,000.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,{"v":750000,"d":"$750,000.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,{"v":900000,"d":"$900,000.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,{"v":1000000,"d":"$1,000,000.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,{"v":1500000,"d":"$1,500,000.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,{"v":2000000,"d":"$2,000,000.00"},{"v":0.01,"d":"1.00%"},{"$nulls":9},{"$f":"IF($B$3<M35, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(M35<=$B$3,$B$3<N35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(N35<=$B$3,$B$3<O35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(O35<=$B$3,$B$3<P35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(P35<=$B$3,$B$3<Q35), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(Q35<=$B$3,$B$3<R35), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(R35<=$B$3,$B$3<=S35), \"1\", \"0\")","v":"0"}]
[{"$nulls":12},{"$f":"M36","v":{"v":0.0125,"d":"1.25%"}},{"$f":"N36","v":{"v":0.0125,"d":"1.25%"}},{"$f":"O36","v":{"v":0.015,"d":"1.50%"}},{"$f":"P36","v":{"v":0.015,"d":"1.50%"}},{"v":0.015,"d":"1.50%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"}]
[null,null,{"$f":"IF($B$3<=C37,\"1\",\"0\")","v":"0"},{"$f":"IF(AND($B$3<=D37,$B$3>=C37),\"1\",\"0\")","v":"1"},{"$f":"IF(AND($B$3<=E37,$B$3>=D37),\"1\",\"0\")","v":"0"},{"$f":"IF(AND($B$3<=F37,$B$3>=E37),\"1\",\"0\")","v":"0"}]
[null,{"$f":"IF($B$2<=B38,\"1\", \"0\")","v":"0"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$nulls":4},"Rate",null,"Rate (Small apartment)",null,null,"Loan Amount Loading"]
[null,{"$f":"IF(AND($B$2>B38, $B$2<=B39),\"1\", \"0\")","v":"0"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,{"$f":"IF(AND($B$2>B39, $B$2<=B40),\"1\", \"0\")","v":"0"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"0",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"0",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$nulls":4},{"$f":"IF($B$2>250000, HLOOKUP(\"1\",M44:S45,2,FALSE)+0.5%, HLOOKUP(\"1\",M44:S45,2,FALSE))","v":{"v":0.02,"d":"2.00%"}},null,{"$f":"IF('Brighten Product'!$E$6=\"yes\",K51+0.5%, K51)","v":{"v":0.025,"d":"2.50%"}},null,null,{"$f":"IF($B$2>1500000, 2.49%, M51)","v":{"v":0.024900000000000002,"d":"2.49%"}}]
[null,"0",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Rate","1",{"v":0.01,"d":"1.00%"},{"$nulls":7},"Final Rate"]
[null,"Loading","SE","Small Apt",{"$nulls":6},{"$f":"IF('Brighten Product'!$E$5=\"Yes\", P51+0.75%, P51)","v":{"v":0.024900000000000002,"d":"2.49%"}}]
[{"$f":"VLOOKUP(\"1\",B46:F53,(MATCH(\"1\",B46:F46,0)),FALSE)","v":{"v":0,"d":"0.00%"}},null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"IF('Brighten Product'!E30=\"yes\",'Risk Fee Matrix'!A55+'Risk Fee Matrix'!C55,'Risk Fee Matrix'!A55)","v":{"v":0,"d":"0.00%"}},{"$f":"IF('Brighten Product'!$E$6=\"yes\",'Risk Fee Matrix'!C56+'Risk Fee Matrix'!D55,'Risk Fee Matrix'!C56)","v":{"v":0,"d":"0.00%"}}]
["Final Rate"]
[{"$f":"D56","v":{"v":0,"d":"0.00%"}}]
{"$rows_empty":8}
["Easy Builder",{"$nulls":10},"Easy Builder NEW"]
[null,null,{"v":0.4,"d":"40%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"$nulls":5},{"v":0.7,"d":"70%"}]
[null,{"v":150000,"d":"$150,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.032,"d":"3.20%"},{"$nulls":4},{"v":750000,"d":"$750,000.00"},{"v":0,"d":"0.00%"}]
[null,{"v":300000,"d":"$300,000.00"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.0335,"d":"3.35%"},{"$nulls":4},{"v":900000,"d":"$900,000.00"},{"v":0.005,"d":"0.50%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.034,"d":"3.40%"},{"$nulls":4},{"v":900000,"d":"$900,000.00"},{"v":0.01,"d":"1.00%"}]
[null,{"v":750000,"d":"$750,000.00"},{"$f":"C71+1.5%","v":{"v":0.0235,"d":"2.35%"}},{"v":0.028499999999999998,"d":"2.85%"},{"$f":"E71+1.5%","v":{"v":0.0295,"d":"2.95%"}},{"v":0.032,"d":"3.20%"},{"v":0.0335,"d":"3.35%"},{"v":0.049,"d":"4.90%"}]
[null,{"v":900000,"d":"$900,000.00"},{"$f":"C71+2.49%","v":{"v":0.0334,"d":"3.34%"}},{"$f":"D71+2.49%","v":{"v":0.038400000000000004,"d":"3.84%"}},{"$f":"E71+2.49%","v":{"v":0.039400000000000004,"d":"3.94%"}},{"v":0.04190000000000001,"d":"4.19%"},{"v":0.0434,"d":"4.34%"},{"v":0.05890000000000001,"d":"5.89%"}]
[{"$nulls":13},{"$f":"IF($B$3<=N68, \"1\", \"0\")","v":"1"}]
[null,null,{"$f":"IF($B$3<C68, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C68<=$B$3,$B$3<D68), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D69<=$B$3,$B$3<E68), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E68<=$B$3,$B$3<F68), \"1\", \"0\")","v":"0"},"1",{"$f":"IF(AND(G68<=$B$3,$B$3<=H68),\"1\",\"0\")","v":"0"},{"$nulls":4},{"$f":"IF( $B$2<=M69,\"1\", \"0\")","v":"0"},{"$f":"N69","v":{"v":0,"d":"0.00%"}}]
[null,{"$f":"IF(AND($B$2>=B69, $B$2<B70),\"1\", \"0\")","v":"0"},{"v":1.5E-3,"d":"0.15%"},{"v":0.007,"d":"0.70%"},{"v":0.0115,"d":"1.15%"},{"v":0.0145,"d":"1.45%"},{"v":0.0165,"d":"1.65%"},{"v":0.032,"d":"3.20%"},{"$nulls":4},{"$f":"IF(AND($B$2>M69, $B$2<=M70),\"1\", \"0\")","v":"0"},{"$f":"N70","v":{"v":0.005,"d":"0.50%"}}]
[null,{"$f":"IF(AND($B$2>=B70, $B$2<B71),\"1\", \"0\")","v":"0"},{"v":0.003,"d":"0.30%"},{"v":0.0085,"d":"0.85%"},{"v":0.013,"d":"1.30%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.0335,"d":"3.35%"},{"$nulls":4},{"$f":"IF($B$2>M71,\"1\", \"0\")","v":"1"},{"v":0.01,"d":"1.00%"}]
[null,"0",{"v":0.0085,"d":"0.85%"},{"v":0.0135,"d":"1.35%"},{"v":0.0145,"d":"1.45%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.034,"d":"3.40%"}]
[null,{"$f":"IF(AND($B$2>=B72, $B$2<B73),\"1\", \"0\")","v":"0"},{"$f":"C78+1.5%","v":{"v":0.0235,"d":"2.35%"}},{"v":0.028499999999999998,"d":"2.85%"},{"$f":"E78+1.5%","v":{"v":0.0295,"d":"2.95%"}},{"v":0.032,"d":"3.20%"},{"v":0.0335,"d":"3.35%"},{"v":0.049,"d":"4.90%"}]
[null,{"$f":"IF(AND($B$2>=B73, $B$2<B74),\"1\", \"0\")","v":"0"},{"$f":"C78+2.49%","v":{"v":0.0334,"d":"3.34%"}},{"$f":"D78+2.49%","v":{"v":0.038400000000000004,"d":"3.84%"}},{"$f":"E78+2.49%","v":{"v":0.039400000000000004,"d":"3.94%"}},{"v":0.04190000000000001,"d":"4.19%"},{"v":0.0434,"d":"4.34%"},{"v":0.05890000000000001,"d":"5.89%"},{"$nulls":3},"Rate",null,"Self Employed Loading",null,null,"Small Apt"]
["Rate",null,"Self Employed Loading",{"$nulls":8},{"$f":"VLOOKUP(\"1\",M75:Q78,(MATCH(\"1\",M74:Q74,0)),FALSE)","v":{"v":0.01,"d":"1.00%"}},null,{"v":0,"d":"0.00%"},null,null,{"v":0,"d":"0.00%"}]
[{"$f":"VLOOKUP(\"1\",B76:H80,(MATCH(\"1\",B75:H75,0)),FALSE)","v":{"$error":"#N/A"}},null,{"v":0,"d":"0.00%"},{"$nulls":10},{"$f":"IF('Brighten Product'!E5=\"yes\",'Risk Fee Matrix'!L81+'Risk Fee Matrix'!N81,'Risk Fee Matrix'!L81)","v":{"v":0.01,"d":"1.00%"}},null,null,{"$f":"IF('Brighten Product'!E6=\"yes\", 'Risk Fee Matrix'!N82+'Risk Fee Matrix'!Q81, 'Risk Fee Matrix'!N82)","v":{"v":0.01,"d":"1.00%"}}]
[{"$nulls":11},"Final Rate"]
["Final Rate",{"$nulls":10},{"$f":"Q82","v":{"v":0.01,"d":"1.00%"}}]
[{"$f":"IF('Brighten Product'!E5=\"Yes\", 'Risk Fee Matrix'!A82+'Risk Fee Matrix'!C83, 'Risk Fee Matrix'!A82)","v":{"$error":"#N/A"}}]
{"$rows_empty":9}
["AAA"]
[]
[]
[{"$nulls":3},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":499999,"d":"$499,999.00"},{"v":0.009,"d":"0.90%"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"v":749999,"d":"$749,999.00"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[null,null,{"v":999999,"d":"$999,999.00"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"},{"v":0.023,"d":"2.30%"}]
[]
[{"$nulls":3},{"$f":"IF($B$3<=D98, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D99<$B$3,$B$3<=E98), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(E98<$B$3,$B$3<=F98), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(F98<$B$3,$B$3<=G98), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(G98<$B$3,$B$3<=H98), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($B$2<=C99,\"1\", \"0\")","v":"0"},{"$f":"D99","v":{"v":0.009,"d":"0.90%"}},{"$f":"E99","v":{"v":0.011,"d":"1.10%"}},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"$f":"IF(AND($B$2>C99, $B$2<=C100),\"1\", \"0\")","v":"0"},{"$f":"D100","v":{"v":0.011,"d":"1.10%"}},{"$f":"E100","v":{"v":0.013,"d":"1.30%"}},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[null,null,{"$f":"IF(AND($B$2>C100, $B$2<=C101),\"1\", \"0\")","v":"0"},{"$f":"D101","v":{"v":0.013,"d":"1.30%"}},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"}]
[null,null,{"$f":"IF(AND($B$2>C101, $B$2<=C102),\"1\", \"0\")","v":"0"},{"$f":"D102","v":{"v":0.015,"d":"1.50%"}},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"},{"v":0.021,"d":"2.10%"},{"v":0.023,"d":"2.30%"}]
[]
[null,"Rate"]
[null,{"$f":"VLOOKUP(\"1\",C104:H107,(MATCH(\"1\",C103:H103,0)),FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
["AAA - Builder",null,null,{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70%"},{"v":0.75,"d":"75%"}]
[null,null,{"v":499999,"d":"$499,999.00"},{"v":0.009,"d":"0.90%"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"v":749999,"d":"$749,999.00"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[]
[{"$nulls":3},{"$f":"IF($B$3<=D116, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D117<$B$3,$B$3<=E116), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(E116<$B$3,$B$3<=F116), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(F116<$B$3,$B$3<=G116), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(G116<$B$3,$B$3<=H116), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($B$2<=C117,\"1\", \"0\")","v":"0"},{"v":0.009,"d":"0.90%"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"}]
[null,null,{"$f":"IF(AND($B$2>C117, $B$2<=C118),\"1\", \"0\")","v":"0"},{"v":0.011,"d":"1.10%"},{"v":0.013,"d":"1.30%"},{"v":0.015,"d":"1.50%"},{"v":0.017,"d":"1.70%"},{"v":0.019,"d":"1.90%"}]
[]
["Rate"]
[{"$f":"VLOOKUP(\"1\",C121:H122,(MATCH(\"1\",C120:H120,0)),FALSE)","v":{"$error":"#N/A"}}]
[]
["Final Rate"]
[{"$f":"IF('Brighten Product'!E4=\"Non Resi\", 'Risk Fee Matrix'!B112,'Risk Fee Matrix'!A125)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
["BC Signature"]
[null,null,{"v":0.4,"d":"40.00%"},{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[null,{"v":300000,"d":"$300,000.00"},{"v":1.5E-3,"d":"0.15%"},{"v":0.0095,"d":"0.95%"},{"v":0.014,"d":"1.40%"},{"v":0.0155,"d":"1.55%"},{"v":0.0175,"d":"1.75%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.005,"d":"0.50%"},{"v":0.0115,"d":"1.15%"},{"v":0.0155,"d":"1.55%"},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":900000,"d":"$900,000.00"},{"v":0.0075,"d":"0.75%"},{"v":0.0125,"d":"1.25%"},{"v":0.017,"d":"1.70%"},{"v":0.018,"d":"1.80%"},{"v":0.019,"d":"1.90%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"}]
[null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.01,"d":"1.00%"},{"v":0.014,"d":"1.40%"},{"v":0.0185,"d":"1.85%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
[]
[]
[null,null,{"$f":"IF($B$3<C134, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C134<=$B$3,$B$3<D134), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D135<=$B$3,$B$3<E134), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E134<=$B$3,$B$3<F134), \"1\", \"0\")","v":"0"},"1","0",{"$f":"IF(AND(H134<=$B$3,$B$3<=I134), \"1\", \"0\")","v":"0"}]
[null,{"$f":"IF(B1<=B135,\"1\", \"0\")","v":"1"},{"$f":"C135","v":{"v":1.5E-3,"d":"0.15%"}},{"$f":"D135","v":{"v":0.0095,"d":"0.95%"}},{"$f":"E135","v":{"v":0.014,"d":"1.40%"}},{"v":0.0155,"d":"1.55%"},{"v":0.0175,"d":"1.75%"},{"v":0.0185,"d":"1.85%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B135, $B$2<=B136),\"1\", \"0\")","v":"0"},{"$f":"C136","v":{"v":0.005,"d":"0.50%"}},{"v":0.0115,"d":"1.15%"},{"$f":"E136","v":{"v":0.0155,"d":"1.55%"}},{"v":0.017,"d":"1.70%"},{"v":0.0185,"d":"1.85%"},{"v":0.019,"d":"1.90%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B136, $B$2<=B137),\"1\", \"0\")","v":"0"},{"$f":"C137","v":{"v":0.0075,"d":"0.75%"}},{"v":0.0125,"d":"1.25%"},{"v":0.017,"d":"1.70%"},{"v":0.018,"d":"1.80%"},{"v":0.019,"d":"1.90%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"}]
[null,{"$f":"IF(AND($B$2>B137, $B$2<=B138),\"1\", \"0\")","v":"0"},{"$f":"C138","v":{"v":0.01,"d":"1.00%"}},{"v":0.014,"d":"1.40%"},{"v":0.0185,"d":"1.85%"},{"v":0.0195,"d":"1.95%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"},{"v":0.0199,"d":"1.99%"}]
[]
["Rate"]
[{"$f":"VLOOKUP(\"1\",B142:I145,(MATCH(\"1\",C141:I141,0)+1),FALSE)","v":{"v":0.0175,"d":"1.75%"}}]
{"$rows_empty":9}
["BC Freedom"]
[null,null,{"v":0.5,"d":"50.00%"},{"v":0.55,"d":"55.00%"},{"v":0.6,"d":"60.00%"},{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"}]
[null,{"v":250000,"d":"$250,000.00"},{"v":0.01,"d":"1.00%"},{"v":0.012,"d":"1.20%"},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"}]
[null,{"v":500000,"d":"$500,000.00"},{"v":0.012,"d":"1.20%"},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"}]
[null,{"v":750000,"d":"$750,000.00"},{"v":0.014,"d":"1.40%"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"}]
[null,{"v":1000000,"d":"$1,000,000.00"},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"},{"v":0.024,"d":"2.40%"}]
[]
[]
[null,null,{"$f":"IF($B$3<=C159, \"1\", \"0\")","v":"0"},{"$f":"IF(AND(C159<=$B$3,$B$3<D159), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(D160<=$B$3,$B$3<E159), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E159<=$B$3,$B$3<F159), \"1\", \"0\")","v":"1"},{"$f":"IF(AND(F159<=$B$3,$B$3<G159), \"1\", \"0\")","v":"0"}]
[null,{"$f":"IF(AND($B$2>=B160, $B$2<=B161),\"1\", \"0\")","v":"0"},{"$f":"C160","v":{"v":0.01,"d":"1.00%"}},{"$f":"D160","v":{"v":0.012,"d":"1.20%"}},{"$f":"E160","v":{"v":0.014,"d":"1.40%"}},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"}]
[null,{"$f":"IF(AND($B$2>B161, $B$2<=B162),\"1\", \"0\")","v":"0"},{"$f":"C161","v":{"v":0.012,"d":"1.20%"}},{"v":0.014,"d":"1.40%"},{"$f":"E161","v":{"v":0.016,"d":"1.60%"}},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"}]
[null,"0",{"$f":"C162","v":{"v":0.014,"d":"1.40%"}},{"v":0.016,"d":"1.60%"},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"}]
[null,"0",{"$f":"C163","v":{"v":0.016,"d":"1.60%"}},{"v":0.018,"d":"1.80%"},{"v":0.02,"d":"2.00%"},{"v":0.022,"d":"2.20%"},{"v":0.024,"d":"2.40%"}]
[]
["Rate"]
[{"$f":"VLOOKUP(\"1\",B167:G170,(MATCH(\"1\",C166:G166,0)+1),FALSE)","v":{"$error":"#N/A"}}]

{"sheet":"Rates (2)","index":13,"n_rows":168,"n_cols":14,"rows_kept":168,"hidden":true,"merged":[[0,0,0,2],[0,3,0,6],[1,0,1,2],[1,3,1,6],[2,0,2,2],[2,3,2,6],[3,0,3,2],[3,3,3,6],[4,0,4,2],[4,3,4,6],[5,0,5,2],[5,3,5,6],[6,0,6,2],[6,3,6,6],[7,0,7,2],[7,3,7,6],[8,0,8,2],[8,3,8,6],[10,0,10,1],[10,8,10,9],[29,0,29,1],[29,8,29,9],[50,0,50,1],[50,8,50,9],[73,0,73,1],[73,7,73,8],[92,0,92,1],[111,0,111,1],[132,0,132,1],[152,0,152,1]]}
["Loan Product",null,null,{"$f":"'Brighten Product'!$E$4","v":"Apartment/Townhouse/House"}]
["Self-Employed",null,null,{"$f":"'Brighten Product'!$E$5","v":"No"}]
["Small Apartment (<50 sqm)",null,null,{"$f":"'Brighten Product'!$E$6","v":"Yes"}]
["Loan Amount",null,null,{"$f":"'Brighten Product'!$E$7","v":1800000}]
["Valuation / Security Price",null,null,{"$f":"'Brighten Product'!$E$8","v":3000000}]
["LVR",null,null,{"$f":"'Brighten Product'!$E$9","v":{"v":0.6,"d":"60.000%"}}]
["Principal & Interest / Interest Only",null,null,{"$f":"'Brighten Product'!$E$10","v":"P&I"}]
["If IO, IO Terms",null,null,{"$f":"'Brighten Product'!$E$11","v":5}]
["Terms of Loan (year)",null,null,{"$f":"'Brighten Product'!$E$12","v":0}]
[]
["Saver",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"},{"$nulls":3},"Saver OLD",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"$f":"'Brighten Product'!$X$6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Brighten Product'!$Z$6","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"v":600000,"d":"$600,000.00"},{"$f":"'Brighten Product'!$X$6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Brighten Product'!$Z$6","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"$f":"'Brighten Product'!$X$7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Brighten Product'!$Z$7","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"v":1500000,"d":"$1,500,000.00"},{"$f":"'Brighten Product'!$X$7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Brighten Product'!$Z$7","v":{"v":0.0648,"d":"6.48%"}}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D11, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D11<$D$6,$D$6<=E11), \"1\", \"0\")","v":"0"},{"$nulls":6},{"$f":"IF($D$6<L11, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(L11<=$D$6,$D$6<=M11), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C12,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"$f":"IF($D$4<K12,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"$f":"IF(AND($D$4>C12, $D$4<=C13),\"1\", \"0\")","v":"0"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"$f":"IF(AND($D$4>=K12, $D$4<=K13),\"1\", \"0\")","v":"0"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}}]
[]
["Loading","IO","SE",{"$nulls":5},"Loading","IO","SE"]
[null,{"$f":"'Brighten Product'!Y10","v":{"v":0.003,"d":"0.30%"}},{"v":0.003,"d":"0.30%"},{"$nulls":6},{"v":0.003,"d":"0.30%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C16:E17,(MATCH(\"1\",C15:E15,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),$B$22+$B$20,$B$22)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", $C$22+$C$20, $C$22)","v":{"$error":"#N/A"}},{"$nulls":4},"Year 1",{"$f":"VLOOKUP(\"1\",K16:M17,(MATCH(\"1\",K15:M15,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),$B$22+$B$20,$B$22)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", $C$22+$C$20, $C$22)","v":{"$error":"#N/A"}}]
["Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),$B$23+$B$20,$B$23)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$23+$C$20, $C$23)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),$B$23+$B$20,$B$23)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$23+$C$20, $C$23)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),$B$24+$B$20,$B$24)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$24+$C$20, $C$24)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),$B$24+$B$20,$B$24)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$24+$C$20, $C$24)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),$B$25+$B$20,$B$25)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$25+$C$20, $C$25)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),$B$25+$B$20,$B$25)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$25+$C$20, $C$25)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),$B$26+$B$20,$B$26)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$26+$C$20, $C$26)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),$B$26+$B$20,$B$26)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$26+$C$20, $C$26)","v":{"v":0.0648,"d":"6.48%"}}]
[]
[]
["Platinum"]
["Platinum",null,null,{"v":0.65,"d":"65.00%"},{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"},null,null,"Platinum NEW",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0638,"d":"6.38%"},{"v":0.0638,"d":"6.38%"},{"v":0.0648,"d":"6.48%"},{"$nulls":4},{"v":600000,"d":"$600,000.00"},{"$f":"'Brighten Product'!Q6","v":{"v":0.0628,"d":"6.28%"}},{"$f":"'Brighten Product'!S6","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0658,"d":"6.58%"},{"v":0.0658,"d":"6.58%"},{"v":0.0658,"d":"6.58%"},{"$nulls":4},{"v":1500000,"d":"$1,500,000.00"},{"$f":"'Brighten Product'!Q7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Brighten Product'!S7","v":{"v":0.0668,"d":"6.68%"}}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D30, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D30<$D$6,$D$6<=E30), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E30<$D$6,$D$6<=F30), \"1\", \"0\")","v":"0"},{"$nulls":5},{"$f":"IF($D$6<=L30, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(L30<$D$6,$D$6<=M30), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C31,\"1\", \"0\")","v":"0"},{"$f":"D31","v":{"v":0.0638,"d":"6.38%"}},{"$f":"E31","v":{"v":0.0638,"d":"6.38%"}},{"$f":"F31","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"$f":"IF($D$4<=K31,\"1\", \"0\")","v":"0"},{"$f":"L31","v":{"v":0.0628,"d":"6.28%"}},{"$f":"M31","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"$f":"IF(AND($D$4>C31, $D$4<=C32),\"1\", \"0\")","v":"0"},{"$f":"D32","v":{"v":0.0658,"d":"6.58%"}},{"v":0.0658,"d":"6.58%"},{"v":0.0658,"d":"6.58%"},{"$nulls":4},{"$f":"IF(AND($D$4>K31, $D$4<=K32),\"1\", \"0\")","v":"0"},{"$f":"L32","v":{"v":0.0648,"d":"6.48%"}},{"$f":"M32","v":{"v":0.0668,"d":"6.68%"}}]
[]
[null,null,"Rate","IO","self-employed","small apt",{"$nulls":4},"Rate","IO","self-employed","small apt"]
[null,null,{"$f":"VLOOKUP(\"1\",C35:F36,(MATCH(\"1\",C34:F34,0)),FALSE)","v":{"$error":"#N/A"}},{"v":0.003,"d":"0.30%"},{"v":0.004,"d":"0.40%"},{"v":1E-3,"d":"0.10%"},{"$nulls":4},{"$f":"VLOOKUP(\"1\",K35:M36,(MATCH(\"1\",K34:M34,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Brighten Product'!R10","v":{"v":0.003,"d":"0.30%"}},{"$f":"'Brighten Product'!R11","v":{"v":0.003,"d":"0.30%"}},{"$f":"'Brighten Product'!R12","v":{"v":2E-3,"d":"0.20%"}}]
[]
["Final Rate",null,{"$f":"C39","v":{"$error":"#N/A"}},{"$nulls":5},"Final Rate",null,{"$f":"K39","v":{"$error":"#N/A"}}]
[]
["Year 1",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B43+$D$39,B43)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C43+$E$39,C43)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D43+$F$39,D43)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 1",{"$f":"$K$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),J43+$L$39,J43)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", K43+$M$39,K43)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",L43+$N$39,L43)","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B44+$D$39,B44)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C44+$E$39,C44)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D44+$F$39,D44)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 2",{"$f":"$K$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),J44+$L$39,J44)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", K44+$M$39,K44)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",L44+$N$39,L44)","v":{"$error":"#N/A"}}]
["Year 3",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B45+$D$39,B45)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C45+$E$39,C45)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D45+$F$39,D45)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 3",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),J45+$L$39,J45)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", K45+$M$39,K45)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Year 4",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B46+$D$39,B46)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C46+$E$39,C46)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D46+$F$39,D46)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 4",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),J46+$L$39,J46)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Year 5",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B47+$D$39,B47)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C47+$E$39,C47)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D47+$F$39,D47)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 5",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),J47+$L$39,J47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
["Evergreen 2.0",null,null,{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"},null,null,"Evergreen NEW",null,null,{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0536,"d":"5.36%"},{"v":0.0568,"d":"5.68%"},{"v":0.0648,"d":"6.48%"},{"$nulls":4},{"v":1000000,"d":"$1,000,000.00"},{"$f":"'Brighten Product'!K6","v":{"v":0.0536,"d":"5.36%"}},{"$f":"'Brighten Product'!M6","v":{"v":0.0596,"d":"5.96%"}}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0568,"d":"5.68%"},{"v":0.0568,"d":"5.68%"},{"v":0.0648,"d":"6.48%"},{"$nulls":4},{"v":1500000,"d":"$1,500,000.00"},{"$f":"'Brighten Product'!K7","v":{"v":0.0596,"d":"5.96%"}},{"$f":"'Brighten Product'!M7","v":{"v":0.0596,"d":"5.96%"}}]
[null,null,{"v":2000000,"d":"$2,000,000.00"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"$nulls":4},{"v":2000000,"d":"$2,000,000.00"},{"$f":"'Brighten Product'!K8","v":{"v":0.0696,"d":"6.96%"}},{"$f":"'Brighten Product'!M8","v":{"v":0.0696,"d":"6.96%"}}]
[]
[{"$nulls":3},{"$f":"IF(D6<=D51, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D51<$D$6,$D$6<=E51), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E51<$D$6,$D$6<=F51), \"1\", \"0\")","v":"0"},{"$nulls":5},{"$f":"IF(D6<=L51, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(L51<$D$6,$D$6<=M51), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($C$1<=C52,\"1\", \"0\")","v":"1"},{"$f":"D52","v":{"v":0.0536,"d":"5.36%"}},{"$f":"E52","v":{"v":0.0568,"d":"5.68%"}},{"v":0.0648,"d":"6.48%"},{"$nulls":4},{"$f":"IF(D4<=K52,\"1\", \"0\")","v":"0"},{"$f":"L52","v":{"v":0.0536,"d":"5.36%"}},{"$f":"M52","v":{"v":0.0596,"d":"5.96%"}}]
[null,null,{"$f":"IF(AND($C$1>C52, $C$1<=C53),\"1\", \"0\")","v":"0"},{"$f":"D53","v":{"v":0.0568,"d":"5.68%"}},{"v":0.0568,"d":"5.68%"},{"v":0.0648,"d":"6.48%"},{"$nulls":4},{"$f":"IF(AND($D$4>K52, $D$4<=K53),\"1\", \"0\")","v":"0"},{"$f":"L53","v":{"v":0.0596,"d":"5.96%"}},{"v":0.0596,"d":"5.96%"}]
[null,null,{"$f":"IF(AND($C$1>C53, $C$1<=C54),\"1\", \"0\")","v":"0"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"$nulls":4},{"$f":"IF(AND($D$4>K53, $D$4<=K54),\"1\", \"0\")","v":"1"},{"v":0.0696,"d":"6.96%"},{"v":0.0696,"d":"6.96%"}]
[]
[{"$nulls":3},"IO",{"$nulls":7},"IO","SE"]
[{"$nulls":3},{"v":0.003,"d":"0.30%"},{"$nulls":7},{"$f":"'Brighten Product'!K11","v":{"v":0.003,"d":"0.30%"}},{"$f":"'Brighten Product'!K12","v":{"v":0.003,"d":"0.30%"}}]
[null,null,{"$f":"VLOOKUP(\"1\",C57:F59,(MATCH(\"1\",C56:F56,0)),FALSE)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":7},{"$f":"VLOOKUP(\"1\",K57:M59,(MATCH(\"1\",K56:M56,0)),FALSE)","v":{"v":0.0696,"d":"6.96%"}}]
[]
["Year 1",{"$f":"IF($D$7=\"IO\", 5.68%, $C$63)","v":{"v":0.0536,"d":"5.36%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B65+$D$62,B65)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":5},"Year 1",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"v":0.0696,"d":"6.96%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),J65+$L$62,J65)","v":{"v":0.0696,"d":"6.96%"}},{"$f":"IF($D$2=\"yes\",K65+$M$62,K65)","v":{"v":0.0696,"d":"6.96%"}}]
["Year 2",{"$f":"IF($D$7=\"IO\", 5.68%, $C$63)","v":{"v":0.0536,"d":"5.36%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B66+$D$62,B66)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":5},"Year 2",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"v":0.0696,"d":"6.96%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),J66+$L$62,J66)","v":{"v":0.0696,"d":"6.96%"}},{"$f":"IF($D$2=\"yes\",K66+$M$62,K66)","v":{"v":0.0696,"d":"6.96%"}}]
["Year 3",{"v":0.0536,"d":"5.36%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B67+$D$62,B67)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":5},"Year 3",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"v":0.0696,"d":"6.96%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),J67+$L$62,J67)","v":{"v":0.0696,"d":"6.96%"}},{"v":0.0696,"d":"6.96%"}]
["Year 4",{"v":0.0536,"d":"5.36%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B68+$D$62,B68)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":5},"Year 4",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"v":0.0696,"d":"6.96%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),J68+$L$62,J68)","v":{"v":0.0696,"d":"6.96%"}},{"v":0.0696,"d":"6.96%"}]
["Year 5",{"v":0.0536,"d":"5.36%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B69+$D$62,B69)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":5},"Year 5",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"v":0.0696,"d":"6.96%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),J69+$L$62,J69)","v":{"v":0.0696,"d":"6.96%"}},{"v":0.0696,"d":"6.96%"}]
[]
[]
[]
[]
["Builder OLD",null,null,{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},null,null,"Builder NEW",null,null,{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"$f":"'Brighten Product'!$X$6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Brighten Product'!$Z$6","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"v":600000,"d":"$600,000.00"},{"$f":"'Brighten Product'!AD6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Brighten Product'!AE6","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"v":2000000,"d":"$2,000,000.00"},{"$f":"'Brighten Product'!$X$7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Brighten Product'!$Z$7","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"v":2000000,"d":"$2,000,000.00"},{"$f":"'Brighten Product'!AD7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Brighten Product'!AE7","v":{"v":0.0648,"d":"6.48%"}}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D74, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D74<$D$6,$D$6<=E74), \"1\", \"0\")","v":"0"},{"$nulls":5},{"$f":"IF($D$6<=K74, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(K74<$D$6,$D$6<=L74), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C75,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"$f":"IF($D$4<=J75,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"$f":"IF(AND($D$4>C75, $D$4<=C76),\"1\", \"0\")","v":"1"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"$f":"IF(AND($D$4>J75, $D$4<=J76),\"1\", \"0\")","v":"1"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}}]
[]
["Loading","IO",{"$nulls":5},"Loading","IO",null,"SE"]
[null,{"v":0.003,"d":"0.30%"},{"$nulls":6},{"v":0.003,"d":"0.30%"},null,{"v":0.003,"d":"0.30%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C79:E80,(MATCH(\"1\",C78:E78,0)),FALSE)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B85+$B$83,B85)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 1",{"$f":"VLOOKUP(\"1\",J79:L80,(MATCH(\"1\",J78:L78,0)),FALSE)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),I85+$I$83,I85)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", J85+$K$83, J85)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B86+$B$83,B86)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),I86+$I$83,I86)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", J86+$K$83, J86)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B87+$B$83,B87)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),I87+$I$83,I87)","v":{"v":0.0648,"d":"6.48%"}},{"v":0.0648,"d":"6.48%"}]
["Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B88+$B$83,B88)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),I88+$I$83,I88)","v":{"v":0.0648,"d":"6.48%"}},{"v":0.0648,"d":"6.48%"}]
["Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B89+$B$83,B89)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),I89+$I$83,I89)","v":{"v":0.0648,"d":"6.48%"}},{"v":0.0648,"d":"6.48%"}]
[]
[]
[]
["BC Signature",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"$f":"'Brighten Product'!$X$6","v":{"v":0.0448,"d":"4.48%"}},{"v":0.0638,"d":"6.38%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0638,"d":"6.38%"},{"v":0.0638,"d":"6.38%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D93, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D93<$D$6,$D$6<=E93), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C94,\"1\", \"0\")","v":"0"},{"$f":"D94","v":{"v":0.0448,"d":"4.48%"}},{"$f":"E94","v":{"v":0.0638,"d":"6.38%"}}]
[null,null,{"$f":"IF(AND($D$4>C94, $D$4<=C95),\"1\", \"0\")","v":"0"},{"$f":"D95","v":{"v":0.0638,"d":"6.38%"}},{"$f":"E95","v":{"v":0.0638,"d":"6.38%"}}]
[]
["Loading","IO","SE"]
[null,{"v":0.003,"d":"0.30%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C98:E99,(MATCH(\"1\",C97:E97,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B104+$B$102,B104)","v":{"$error":"#N/A"}}]
["Year 2",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B105+$B$102,B105)","v":{"v":0.0638,"d":"6.38%"}}]
["Year 3",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B106+$B$102,B106)","v":{"v":0.0638,"d":"6.38%"}}]
["Year 4",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B107+$B$102,B107)","v":{"v":0.0638,"d":"6.38%"}}]
["Year 5",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B108+$B$102,B108)","v":{"v":0.0638,"d":"6.38%"}}]
[]
[]
[]
["BC Ultimate",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0638,"d":"6.38%"},{"v":0.0658,"d":"6.58%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0658,"d":"6.58%"},{"v":0.0678,"d":"6.78%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D112, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D112<$D$6,$D$6<=E112), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C113,\"1\", \"0\")","v":"0"},{"$f":"D113","v":{"v":0.0638,"d":"6.38%"}},{"$f":"E113","v":{"v":0.0658,"d":"6.58%"}}]
[null,null,{"$f":"IF(AND($D$4>C113, $D$4<=C114),\"1\", \"0\")","v":"0"},{"$f":"D114","v":{"v":0.0658,"d":"6.58%"}},{"$f":"E114","v":{"v":0.0678,"d":"6.78%"}}]
[]
[null,null,"Rate","IO","self-employed","small apt"]
[null,null,{"$f":"VLOOKUP(\"1\",C117:E118,(MATCH(\"1\",C116:E116,0)),FALSE)","v":{"$error":"#N/A"}},{"v":0,"d":"0.00%"},{"$f":"'Brighten Product'!J64","v":{"v":0,"d":"0.00%"}},{"$f":"'Brighten Product'!J65","v":{"v":0,"d":"0.00%"}}]
[]
["Final Rate",null,{"$f":"C121","v":{"$error":"#N/A"}}]
[]
["Year 1",{"$f":"$C$123","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"$C$123","v":{"$error":"#N/A"}}]
["Year 3",{"$error":"#N/A"}]
["Year 4",{"$error":"#N/A"}]
["Year 5",{"$error":"#N/A"}]
[]
[]
[]
["AAA",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0498,"d":"4.98%"},{"v":0.0528,"d":"5.28%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0498,"d":"4.98%"},{"v":0.0528,"d":"5.28%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D133, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D133<$D$6,$D$6<=E133), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C134,\"1\", \"0\")","v":"0"},{"$f":"D134","v":{"v":0.0498,"d":"4.98%"}},{"$f":"E134","v":{"v":0.0528,"d":"5.28%"}}]
[null,null,{"$f":"IF(AND($D$4>C134, $D$4<=C135),\"1\", \"0\")","v":"0"},{"$f":"D135","v":{"v":0.0498,"d":"4.98%"}},{"$f":"E135","v":{"v":0.0528,"d":"5.28%"}}]
[]
["Loading","IO","SE"]
[null,{"v":0.005,"d":"0.50%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C138:E139,(MATCH(\"1\",C137:E137,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B144+$B$142,B144)","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"B144","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B145+$B$142,B145)","v":{"$error":"#N/A"}}]
["Year 3",{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B146+$B$142,B146)","v":{"$error":"#N/A"}}]
["Year 4",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B147+$B$142,B147)","v":{"$error":"#N/A"}}]
["Year 5",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B148+$B$142,B148)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
["BC FREEDOM",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0536,"d":"5.36%"},{"v":0.0566,"d":"5.66%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0566,"d":"5.66%"},{"v":0.0596,"d":"5.96%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D153, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D153<$D$6,$D$6<=E153), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C154,\"1\", \"0\")","v":"0"},{"$f":"D154","v":{"v":0.0536,"d":"5.36%"}},{"$f":"E154","v":{"v":0.0566,"d":"5.66%"}}]
[null,null,{"$f":"IF(AND($D$4>C154, $D$4<=C155),\"1\", \"0\")","v":"0"},{"$f":"D155","v":{"v":0.0566,"d":"5.66%"}},{"$f":"E155","v":{"v":0.0596,"d":"5.96%"}}]
[]
["Loading","IO","SE"]
[null,{"v":0.005,"d":"0.50%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C158:E159,(MATCH(\"1\",C157:E157,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B164+$B$162,B164)","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"B164","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B165+$B$162,B165)","v":{"$error":"#N/A"}}]
["Year 3",{"$f":"B165","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B166+$B$162,B166)","v":{"$error":"#N/A"}}]
["Year 4",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B167+$B$162,B167)","v":{"$error":"#N/A"}}]
["Year 5",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B168+$B$162,B168)","v":{"$error":"#N/A"}}]

{"sheet":"Rates","index":14,"n_rows":168,"n_cols":17,"rows_kept":168,"hidden":true,"merged":[[0,0,0,2],[0,3,0,6],[1,0,1,2],[1,3,1,6],[2,0,2,2],[2,3,2,6],[3,0,3,2],[3,3,3,6],[4,0,4,2],[4,3,4,6],[5,0,5,2],[5,3,5,6],[6,0,6,2],[6,3,6,6],[7,0,7,2],[7,3,7,6],[8,0,8,2],[8,3,8,6],[10,0,10,1],[10,8,10,9],[29,0,29,1],[29,8,29,9],[50,0,50,1],[50,8,50,9],[73,0,73,1],[73,7,73,8],[92,0,92,1],[111,0,111,1],[132,0,132,1],[152,0,152,1]]}
["Loan Product",null,null,{"$f":"'Comparison Calculator'!$E$4","v":"Non Resi"}]
["Self-Employed",null,null,{"$f":"'Comparison Calculator'!$E$5","v":"No"}]
["Small Apartment (<50 sqm)",null,null,{"$f":"'Comparison Calculator'!$E$6","v":"Yes"}]
["Loan Amount",null,null,{"$f":"'Comparison Calculator'!$E$7","v":1800000}]
["Valuation / Security Price",null,null,{"$f":"'Comparison Calculator'!$E$8","v":3000000}]
["LVR",null,null,{"$f":"'Comparison Calculator'!$E$9","v":{"v":0.6,"d":"60.000%"}}]
["Principal & Interest / Interest Only",null,null,{"$f":"'Comparison Calculator'!$E$10","v":"P&I"}]
["If IO, IO Terms",null,null,{"$f":"'Comparison Calculator'!$E$11","v":5}]
["Terms of Loan (year)",null,null,{"$f":"'Comparison Calculator'!$E$12","v":0}]
[]
["Saver",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"},{"$nulls":3},"Saver OLD",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"$f":"'Comparison Calculator'!$W$6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Comparison Calculator'!$Y$6","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"v":600000,"d":"$600,000.00"},{"$f":"'Comparison Calculator'!$W$6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Comparison Calculator'!$Y$6","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"$f":"'Comparison Calculator'!$W$7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Comparison Calculator'!$Y$7","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"v":1500000,"d":"$1,500,000.00"},{"$f":"'Comparison Calculator'!$W$7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Comparison Calculator'!$Y$7","v":{"v":0.0648,"d":"6.48%"}}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D11, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D11<$D$6,$D$6<=E11), \"1\", \"0\")","v":"0"},{"$nulls":6},{"$f":"IF($D$6<L11, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(L11<=$D$6,$D$6<=M11), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C12,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"$f":"IF($D$4<K12,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"$f":"IF(AND($D$4>C12, $D$4<=C13),\"1\", \"0\")","v":"0"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":5},{"$f":"IF(AND($D$4>=K12, $D$4<=K13),\"1\", \"0\")","v":"0"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}}]
[]
["Loading","IO","SE",{"$nulls":5},"Loading","IO","SE"]
[null,{"$f":"'Comparison Calculator'!X10","v":{"v":0.003,"d":"0.30%"}},{"v":0.003,"d":"0.30%"},{"$nulls":6},{"v":0.003,"d":"0.30%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C16:E17,(MATCH(\"1\",C15:E15,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),$B$22+$B$20,$B$22)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", $C$22+$C$20, $C$22)","v":{"$error":"#N/A"}},{"$nulls":4},"Year 1",{"$f":"VLOOKUP(\"1\",K16:M17,(MATCH(\"1\",K15:M15,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),$B$22+$B$20,$B$22)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", $C$22+$C$20, $C$22)","v":{"$error":"#N/A"}}]
["Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),$B$23+$B$20,$B$23)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$23+$C$20, $C$23)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),$B$23+$B$20,$B$23)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$23+$C$20, $C$23)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),$B$24+$B$20,$B$24)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$24+$C$20, $C$24)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),$B$24+$B$20,$B$24)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$24+$C$20, $C$24)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),$B$25+$B$20,$B$25)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$25+$C$20, $C$25)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),$B$25+$B$20,$B$25)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$25+$C$20, $C$25)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),$B$26+$B$20,$B$26)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$26+$C$20, $C$26)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),$B$26+$B$20,$B$26)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", $C$26+$C$20, $C$26)","v":{"v":0.0648,"d":"6.48%"}}]
[]
[]
["Platinum"]
["Platinum",null,null,{"v":0.65,"d":"65.00%"},{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"},null,null,"Platinum NEW",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0638,"d":"6.38%"},{"v":0.0638,"d":"6.38%"},{"v":0.0648,"d":"6.48%"},{"$nulls":4},{"v":600000,"d":"$600,000.00"},{"$f":"'Comparison Calculator'!Q6","v":{"v":0.0628,"d":"6.28%"}},{"$f":"'Comparison Calculator'!S6","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0658,"d":"6.58%"},{"v":0.0658,"d":"6.58%"},{"v":0.0658,"d":"6.58%"},{"$nulls":4},{"v":1500000,"d":"$1,500,000.00"},{"$f":"'Comparison Calculator'!Q7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Comparison Calculator'!S7","v":{"v":0.0668,"d":"6.68%"}}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D30, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D30<$D$6,$D$6<=E30), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E30<$D$6,$D$6<=F30), \"1\", \"0\")","v":"0"},{"$nulls":5},{"$f":"IF($D$6<=L30, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(L30<$D$6,$D$6<=M30), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C31,\"1\", \"0\")","v":"0"},{"$f":"D31","v":{"v":0.0638,"d":"6.38%"}},{"$f":"E31","v":{"v":0.0638,"d":"6.38%"}},{"$f":"F31","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"$f":"IF($D$4<=K31,\"1\", \"0\")","v":"0"},{"$f":"L31","v":{"v":0.0628,"d":"6.28%"}},{"$f":"M31","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"$f":"IF(AND($D$4>C31, $D$4<=C32),\"1\", \"0\")","v":"0"},{"$f":"D32","v":{"v":0.0658,"d":"6.58%"}},{"v":0.0658,"d":"6.58%"},{"v":0.0658,"d":"6.58%"},{"$nulls":4},{"$f":"IF(AND($D$4>K31, $D$4<=K32),\"1\", \"0\")","v":"0"},{"$f":"L32","v":{"v":0.0648,"d":"6.48%"}},{"$f":"M32","v":{"v":0.0668,"d":"6.68%"}}]
[]
[null,null,"Rate","IO","self-employed","small apt",{"$nulls":4},"Rate","IO","self-employed","small apt"]
[null,null,{"$f":"VLOOKUP(\"1\",C35:F36,(MATCH(\"1\",C34:F34,0)),FALSE)","v":{"$error":"#N/A"}},{"v":0.003,"d":"0.30%"},{"v":0.004,"d":"0.40%"},{"v":1E-3,"d":"0.10%"},{"$nulls":4},{"$f":"VLOOKUP(\"1\",K35:M36,(MATCH(\"1\",K34:M34,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Comparison Calculator'!R10","v":{"v":0.003,"d":"0.30%"}},{"$f":"'Comparison Calculator'!R11","v":{"v":0.003,"d":"0.30%"}},{"$f":"'Comparison Calculator'!R12","v":{"v":2E-3,"d":"0.20%"}}]
[]
["Final Rate",null,{"$f":"C39","v":{"$error":"#N/A"}},{"$nulls":5},"Final Rate",null,{"$f":"K39","v":{"$error":"#N/A"}}]
[]
["Year 1",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B43+$D$39,B43)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C43+$E$39,C43)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D43+$F$39,D43)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 1",{"$f":"$K$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),J43+$L$39,J43)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", K43+$M$39,K43)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",L43+$N$39,L43)","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B44+$D$39,B44)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C44+$E$39,C44)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D44+$F$39,D44)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 2",{"$f":"$K$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),J44+$L$39,J44)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", K44+$M$39,K44)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",L44+$N$39,L44)","v":{"$error":"#N/A"}}]
["Year 3",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B45+$D$39,B45)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C45+$E$39,C45)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D45+$F$39,D45)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 3",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),J45+$L$39,J45)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", K45+$M$39,K45)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Year 4",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B46+$D$39,B46)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C46+$E$39,C46)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D46+$F$39,D46)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 4",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),J46+$L$39,J46)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Year 5",{"$f":"$C$41","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B47+$D$39,B47)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"YES\", C47+$E$39,C47)","v":{"$error":"#N/A"}},{"$f":"IF($D$3=\"yes\",D47+$F$39,D47)","v":{"$error":"#N/A"}},{"$nulls":3},"Year 5",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),J47+$L$39,J47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
["Evergreen 2.0",null,null,{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"},null,null,"Evergreen NEW",null,null,{"v":0.7,"d":"70.00%"},{"v":0.75,"d":"75.00%"},{"v":0.8,"d":"80.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0536,"d":"5.36%"},{"v":0.0568,"d":"5.68%"},{"v":0.0648,"d":"6.48%"},{"$nulls":5},{"$f":"'Comparison Calculator'!K6","v":{"v":0.0536,"d":"5.36%"}},{"$f":"'Comparison Calculator'!M6","v":{"v":0.0596,"d":"5.96%"}}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0568,"d":"5.68%"},{"v":0.0568,"d":"5.68%"},{"v":0.0648,"d":"6.48%"},{"$nulls":5},{"$f":"'Comparison Calculator'!K7","v":{"v":0.0596,"d":"5.96%"}},{"$f":"'Comparison Calculator'!M7","v":{"v":0.0596,"d":"5.96%"}}]
[null,null,{"v":2000000,"d":"$2,000,000.00"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"$nulls":5},{"$f":"'Comparison Calculator'!K8","v":{"v":0.0696,"d":"6.96%"}},{"$f":"'Comparison Calculator'!M8","v":{"v":0.0696,"d":"6.96%"}}]
[]
[{"$nulls":3},{"$f":"IF(D6<=D51, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D51<$D$6,$D$6<=E51), \"1\", \"0\")","v":"0"},{"$f":"IF(AND(E51<$D$6,$D$6<=F51), \"1\", \"0\")","v":"0"},{"$nulls":5},{"$f":"IF(D6<=L51, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(L51<$D$6,$D$6<=M51), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($C$1<=C52,\"1\", \"0\")","v":"1"},{"$f":"D52","v":{"v":0.0536,"d":"5.36%"}},{"$f":"E52","v":{"v":0.0568,"d":"5.68%"}},{"v":0.0648,"d":"6.48%"},{"$nulls":3},"Fixed rate",{"$f":"IF(D4<=K52,\"1\", \"0\")","v":"0"},{"$f":"L52","v":{"v":0.0536,"d":"5.36%"}},{"$f":"M52","v":{"v":0.0596,"d":"5.96%"}}]
[null,null,{"$f":"IF(AND($C$1>C52, $C$1<=C53),\"1\", \"0\")","v":"0"},{"$f":"D53","v":{"v":0.0568,"d":"5.68%"}},{"v":0.0568,"d":"5.68%"},{"v":0.0648,"d":"6.48%"},{"$nulls":3},{"$f":"IF('Comparison Calculator'!E5=\"Yes\",5.58%,5.28%)","v":{"v":0.0528,"d":"5.28%"}},{"$f":"IF(AND($D$4>K52, $D$4<=K53),\"1\", \"0\")","v":"0"},{"$f":"L53","v":{"v":0.0596,"d":"5.96%"}},{"v":0.0596,"d":"5.96%"}]
[null,null,{"$f":"IF(AND($C$1>C53, $C$1<=C54),\"1\", \"0\")","v":"0"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"v":0.0698,"d":"6.98%"},{"$nulls":4},{"$f":"IF(AND($D$4>K53, $D$4<=K54),\"1\", \"0\")","v":"0"},{"v":0.0696,"d":"6.96%"},{"v":0.0696,"d":"6.96%"}]
[]
[{"$nulls":3},"IO",{"$nulls":7},"IO","SE","Loan","LVR","N"]
[{"$nulls":3},{"v":0.003,"d":"0.30%"},{"$nulls":5},"Fixed rate",null,{"$f":"'Comparison Calculator'!K11","v":{"v":0.003,"d":"0.30%"}},{"$f":"'Comparison Calculator'!K12","v":{"v":0.003,"d":"0.30%"}},{"v":0.02,"d":"2%"},{"v":0.003,"d":"0.30%"},{"$f":"IF('Comparison Calculator'!E12=1,\"12\",IF('Comparison Calculator'!E12=2,\"24\",IF('Comparison Calculator'!E12=3,\"36\",\"0\")))","v":"0"},{"$f":"_xlfn.NUMBERVALUE(J63)","v":0.0728}]
[null,null,{"$f":"VLOOKUP(\"1\",C57:F59,(MATCH(\"1\",C56:F56,0)),FALSE)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":5},{"$f":"(_xlfn.NUMBERVALUE(J63)/12)","v":0.006066666666666667},{"$f":"IF('Comparison Calculator'!E10=\"I/O\",J58+L62,J58)+IF('Comparison Calculator'!E9>65%,+O62)+IF('Comparison Calculator'!E7>1500000,+Rates!N62)","v":{"v":0.0728,"d":"7.28%"}},{"$f":"VLOOKUP(\"1\",K57:M59,(MATCH(\"1\",K56:M56,0)),FALSE)","v":{"$error":"#N/A"}}]
[]
["Year 1",{"$f":"IF($D$7=\"IO\", 5.68%, $C$63)","v":{"v":0.0536,"d":"5.36%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B65+$D$62,B65)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":4},1,"Year 1",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"I/O\",$D$8>0),J65+$L$62,J65)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"yes\",K65+$M$62,K65)","v":{"$error":"#N/A"}},"Fixed month Repayment:",null,{"$f":"('Comparison Calculator'!E7*(I63*POWER((1+I63),P62)))/(POWER((1+I63),P62)-1)","v":{"$error":"#DIV/0!"}}]
["Year 2",{"$f":"IF($D$7=\"IO\", 5.68%, $C$63)","v":{"v":0.0536,"d":"5.36%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B66+$D$62,B66)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":4},2,"Year 2",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"I/O\",$D$8>1),J66+$L$62,J66)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"yes\",K66+$M$62,K66)","v":{"$error":"#N/A"}}]
["Year 3",{"v":0.0536,"d":"5.36%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B67+$D$62,B67)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":4},3,"Year 3",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"I/O\",$D$8>2),J67+$L$62,J67)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"yes\",K67+$M$62,K67)","v":{"$error":"#N/A"}}]
["Year 4",{"v":0.0536,"d":"5.36%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B68+$D$62,B68)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":4},4,"Year 4",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"I/O\",$D$8>3),J68+$L$62,J68)","v":{"$error":"#N/A"}},{"$f":"IF($D$2=\"yes\",K68+$M$62,K68)","v":{"$error":"#N/A"}}]
["Year 5",{"v":0.0536,"d":"5.36%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B69+$D$62,B69)","v":{"v":0.0536,"d":"5.36%"}},{"$nulls":4},5,"Year 5",{"$f":"IF(AND($D$2=\"No\",$D$7=\"P&I\", $D$6<=65%,$D$4<=600000), 4.98%, $K$63)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"I/O\",$D$8>4),J69+$L$62,J69)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[]
[]
[]
["Builder OLD",null,null,{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"},null,null,"Builder NEW",null,null,{"v":0.65,"d":"65.00%"},{"v":0.7,"d":"70.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"$f":"'Comparison Calculator'!$W$6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Comparison Calculator'!$Y$6","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"v":600000,"d":"$600,000.00"},{"$f":"'Comparison Calculator'!AC6","v":{"v":0.0448,"d":"4.48%"}},{"$f":"'Comparison Calculator'!AD6","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"v":2000000,"d":"$2,000,000.00"},{"$f":"'Comparison Calculator'!$W$7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Comparison Calculator'!$Y$7","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"v":2000000,"d":"$2,000,000.00"},{"$f":"'Comparison Calculator'!AC7","v":{"v":0.0648,"d":"6.48%"}},{"$f":"'Comparison Calculator'!AD7","v":{"v":0.0648,"d":"6.48%"}}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D74, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D74<$D$6,$D$6<=E74), \"1\", \"0\")","v":"0"},{"$nulls":5},{"$f":"IF($D$6<=K74, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(K74<$D$6,$D$6<=L74), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C75,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"$f":"IF($D$4<=J75,\"1\", \"0\")","v":"0"},{"$f":"$D$12","v":{"v":0.0448,"d":"4.48%"}},{"$f":"$E$12","v":{"v":0.0648,"d":"6.48%"}}]
[null,null,{"$f":"IF(AND($D$4>C75, $D$4<=C76),\"1\", \"0\")","v":"1"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},{"$f":"IF(AND($D$4>J75, $D$4<=J76),\"1\", \"0\")","v":"1"},{"$f":"$D$13","v":{"v":0.0648,"d":"6.48%"}},{"$f":"$E$13","v":{"v":0.0648,"d":"6.48%"}}]
[]
["Loading","IO",{"$nulls":5},"Loading","IO",null,"SE"]
[null,{"v":0.003,"d":"0.30%"},{"$nulls":6},{"v":0.003,"d":"0.30%"},null,{"v":0.003,"d":"0.30%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C79:E80,(MATCH(\"1\",C78:E78,0)),FALSE)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B85+$B$83,B85)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 1",{"$f":"VLOOKUP(\"1\",J79:L80,(MATCH(\"1\",J78:L78,0)),FALSE)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),I85+$I$83,I85)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", J85+$K$83, J85)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B86+$B$83,B86)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 2",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),I86+$I$83,I86)","v":{"v":0.0648,"d":"6.48%"}},{"$f":"IF($D$2=\"YES\", J86+$K$83, J86)","v":{"v":0.0648,"d":"6.48%"}}]
["Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B87+$B$83,B87)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 3",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),I87+$I$83,I87)","v":{"v":0.0648,"d":"6.48%"}},{"v":0.0648,"d":"6.48%"}]
["Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B88+$B$83,B88)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 4",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),I88+$I$83,I88)","v":{"v":0.0648,"d":"6.48%"}},{"v":0.0648,"d":"6.48%"}]
["Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B89+$B$83,B89)","v":{"v":0.0648,"d":"6.48%"}},{"$nulls":4},"Year 5",{"v":0.0648,"d":"6.48%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),I89+$I$83,I89)","v":{"v":0.0648,"d":"6.48%"}},{"v":0.0648,"d":"6.48%"}]
[]
[]
[]
["BC Signature",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"$f":"'Comparison Calculator'!$W$6","v":{"v":0.0448,"d":"4.48%"}},{"v":0.0638,"d":"6.38%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0638,"d":"6.38%"},{"v":0.0638,"d":"6.38%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D93, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D93<$D$6,$D$6<=E93), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C94,\"1\", \"0\")","v":"0"},{"$f":"D94","v":{"v":0.0448,"d":"4.48%"}},{"$f":"E94","v":{"v":0.0638,"d":"6.38%"}}]
[null,null,{"$f":"IF(AND($D$4>C94, $D$4<=C95),\"1\", \"0\")","v":"0"},{"$f":"D95","v":{"v":0.0638,"d":"6.38%"}},{"$f":"E95","v":{"v":0.0638,"d":"6.38%"}}]
[]
["Loading","IO","SE"]
[null,{"v":0.003,"d":"0.30%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C98:E99,(MATCH(\"1\",C97:E97,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B104+$B$102,B104)","v":{"$error":"#N/A"}}]
["Year 2",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B105+$B$102,B105)","v":{"v":0.0638,"d":"6.38%"}}]
["Year 3",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B106+$B$102,B106)","v":{"v":0.0638,"d":"6.38%"}}]
["Year 4",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B107+$B$102,B107)","v":{"v":0.0638,"d":"6.38%"}}]
["Year 5",{"v":0.0638,"d":"6.38%"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B108+$B$102,B108)","v":{"v":0.0638,"d":"6.38%"}}]
[]
[]
[]
["BC Ultimate",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0638,"d":"6.38%"},{"v":0.0658,"d":"6.58%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0658,"d":"6.58%"},{"v":0.0678,"d":"6.78%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D112, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D112<$D$6,$D$6<=E112), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C113,\"1\", \"0\")","v":"0"},{"$f":"D113","v":{"v":0.0638,"d":"6.38%"}},{"$f":"E113","v":{"v":0.0658,"d":"6.58%"}}]
[null,null,{"$f":"IF(AND($D$4>C113, $D$4<=C114),\"1\", \"0\")","v":"0"},{"$f":"D114","v":{"v":0.0658,"d":"6.58%"}},{"$f":"E114","v":{"v":0.0678,"d":"6.78%"}}]
[]
[null,null,"Rate","IO","self-employed","small apt"]
[null,null,{"$f":"VLOOKUP(\"1\",C117:E118,(MATCH(\"1\",C116:E116,0)),FALSE)","v":{"$error":"#N/A"}},{"v":0,"d":"0.00%"},{"$f":"'Comparison Calculator'!J86","v":{"v":0,"d":"0.00%"}},{"$f":"'Comparison Calculator'!J87","v":{"v":0,"d":"0.00%"}}]
[]
["Final Rate",null,{"$f":"C121","v":{"$error":"#N/A"}}]
[]
["Year 1",{"$f":"$C$123","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"$C$123","v":{"$error":"#N/A"}}]
["Year 3",{"$error":"#N/A"}]
["Year 4",{"$error":"#N/A"}]
["Year 5",{"$error":"#N/A"}]
[]
[]
[]
["AAA",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0498,"d":"4.98%"},{"v":0.0528,"d":"5.28%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0498,"d":"4.98%"},{"v":0.0528,"d":"5.28%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D133, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D133<$D$6,$D$6<=E133), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C134,\"1\", \"0\")","v":"0"},{"$f":"D134","v":{"v":0.0498,"d":"4.98%"}},{"$f":"E134","v":{"v":0.0528,"d":"5.28%"}}]
[null,null,{"$f":"IF(AND($D$4>C134, $D$4<=C135),\"1\", \"0\")","v":"0"},{"$f":"D135","v":{"v":0.0498,"d":"4.98%"}},{"$f":"E135","v":{"v":0.0528,"d":"5.28%"}}]
[]
["Loading","IO","SE"]
[null,{"v":0.005,"d":"0.50%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C138:E139,(MATCH(\"1\",C137:E137,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B144+$B$142,B144)","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"B144","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B145+$B$142,B145)","v":{"$error":"#N/A"}}]
["Year 3",{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B146+$B$142,B146)","v":{"$error":"#N/A"}}]
["Year 4",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B147+$B$142,B147)","v":{"$error":"#N/A"}}]
["Year 5",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B148+$B$142,B148)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
["BC FREEDOM",null,null,{"v":0.65,"d":"65.00%"},{"v":0.75,"d":"75.00%"}]
[null,null,{"v":600000,"d":"$600,000.00"},{"v":0.0536,"d":"5.36%"},{"v":0.0566,"d":"5.66%"}]
[null,null,{"v":1500000,"d":"$1,500,000.00"},{"v":0.0566,"d":"5.66%"},{"v":0.0596,"d":"5.96%"}]
[]
[{"$nulls":3},{"$f":"IF($D$6<=D153, \"1\", \"0\")","v":"1"},{"$f":"IF(AND(D153<$D$6,$D$6<=E153), \"1\", \"0\")","v":"0"}]
[null,null,{"$f":"IF($D$4<=C154,\"1\", \"0\")","v":"0"},{"$f":"D154","v":{"v":0.0536,"d":"5.36%"}},{"$f":"E154","v":{"v":0.0566,"d":"5.66%"}}]
[null,null,{"$f":"IF(AND($D$4>C154, $D$4<=C155),\"1\", \"0\")","v":"0"},{"$f":"D155","v":{"v":0.0566,"d":"5.66%"}},{"$f":"E155","v":{"v":0.0596,"d":"5.96%"}}]
[]
["Loading","IO","SE"]
[null,{"v":0.005,"d":"0.50%"},{"v":0,"d":"0.00%"}]
[]
["Year 1",{"$f":"VLOOKUP(\"1\",C158:E159,(MATCH(\"1\",C157:E157,0)),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>0),B164+$B$162,B164)","v":{"$error":"#N/A"}}]
["Year 2",{"$f":"B164","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>1),B165+$B$162,B165)","v":{"$error":"#N/A"}}]
["Year 3",{"$f":"B165","v":{"$error":"#N/A"}},{"$f":"IF(AND($D$7=\"IO\",$D$8>2),B166+$B$162,B166)","v":{"$error":"#N/A"}}]
["Year 4",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>3),B167+$B$162,B167)","v":{"$error":"#N/A"}}]
["Year 5",{"$error":"#N/A"},{"$f":"IF(AND($D$7=\"IO\",$D$8>4),B168+$B$162,B168)","v":{"$error":"#N/A"}}]