{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Loan Analysis"],"not_rendered":{"external_links":1,"defined_names":1,"comments":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Loan Analysis","index":0,"n_rows":61,"n_cols":13,"rows_kept":61,"merged":[[2,1,2,2],[2,5,2,12]],"flags":["formulas_cached_only"]}
[null,"Loan Analysis Worksheet"]
[]
[null,"Loan Analysis",null," ","Rate","Years"]
[null,"Interest Rate: ",null,null,0,3,5,10,12,15,20,25,30]
[null,"Years of Loan: ",null,null,{"v":0.04,"d":"4.00%"},0,0,0,0,0,0,0,0]
[null,"Loan Amount: ",null,null,{"v":0.0425,"d":"4.25%"},0,0,0,0,0,0,0,0]
[null,"Payments Due: ",null,null,{"v":0.045,"d":"4.50%"},0,0,0,0,0,0,0,0]
[null,"Monthly Payment: ",0,null,{"v":0.0475,"d":"4.75%"},0,0,0,0,0,0,0,0]
[null,"Total Payment: ",0,null,{"v":0.05,"d":"5.00%"},0,0,0,0,0,0,0,0]
[null,"Total Interest: ",0,null,{"v":0.0525,"d":"5.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.055,"d":"5.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0575,"d":"5.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.06,"d":"6.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0625,"d":"6.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.065,"d":"6.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0675,"d":"6.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.07,"d":"7.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0725,"d":"7.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.075,"d":"7.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0775,"d":"7.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.08,"d":"8.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0825,"d":"8.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.085,"d":"8.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0875,"d":"8.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.09,"d":"9.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0925,"d":"9.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.095,"d":"9.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.0975000000000001,"d":"9.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1,"d":"10.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1025,"d":"10.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.105,"d":"10.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1075,"d":"10.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.11,"d":"11.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1125,"d":"11.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.115,"d":"11.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1175,"d":"11.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.12,"d":"12.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1225,"d":"12.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.125,"d":"12.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1275,"d":"12.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.13,"d":"13.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1325,"d":"13.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.135,"d":"13.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1375,"d":"13.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.14,"d":"14.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1425,"d":"14.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.145,"d":"14.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1475,"d":"14.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.15,"d":"15.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1525,"d":"15.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.155,"d":"15.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1575,"d":"15.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.16,"d":"16.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1625,"d":"16.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.165,"d":"16.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1675,"d":"16.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.17,"d":"17.00%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1725,"d":"17.25%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.175,"d":"17.50%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.1775,"d":"17.75%"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"v":0.18,"d":"18.00%"},0,0,0,0,0,0,0,0]