{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Debt Snowball Calculator","Debt Payoff Chart"],"not_rendered":{"charts":1,"macros":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Debt Snowball Calculator","index":0,"n_rows":137,"n_cols":18,"rows_kept":137,"merged":[[2,2,3,6],[5,7,6,11]]}
[]
[{"$nulls":13},"Instructions:"]
[null,null,"Debt Snowball Calculator",{"$nulls":5},"Extra Monthly Payment ",{"v":300,"d":"$300.00"},"(beyond minimum debt payments)",null,null,"1) Fill in cells J3 and J4: the monthly amount you can put toward your debt and the"]
[{"$nulls":8},"One-Time Start-up Payment ",{"v":100,"d":"$100.00"},"(from cash you have in savings)",null,null,"one-time amount you can scrounge up to get things rolling."]
[{"$nulls":13},"2) Fill in your debts (starting in cell D13) from smallest to largest. Include the"]
[null,null,"Provided by: LifeAndMyFinances.com",{"$nulls":4},"Like the sheet? Need a bigger one with more inputs? We sell one on Etsy for just $3.99. Click here to check it out! ",{"$nulls":5},"minimum payments and interest rates."]
[null,null,"Copyright 2016",{"$nulls":10},"3) Scroll down to see how quickly you could get out of debt!"]
[]
[]
[null,null,"Smallest Debts",{"$nulls":14},"Largest Debts "]
[]
[null,null,"Debt 1",null,"Debt 2",null,"Debt 3",null,"Debt 4",null,"Debt 5",null,"Debt 6",null,"Debt 7",null,"Debt 8"]
[null,null,"Balance",{"v":1500,"d":"$1,500.00"},"Balance",{"v":2000,"d":"$2,000.00"},"Balance",{"v":2500,"d":"$2,500.00"},"Balance",{"v":2800,"d":"$2,800.00"},"Balance",{"v":3400,"d":"$3,400.00"},"Balance",{"v":5000,"d":"$5,000.00"},"Balance",{"v":7500,"d":"$7,500.00"},"Balance",0]
[null,null,"Minimum Payment",{"v":30,"d":"$30.00"},"Minimum Payment",{"v":30,"d":"$30.00"},"Minimum Payment",{"v":75,"d":"$75.00"},"Minimum Payment",{"v":41,"d":"$41.00"},"Minimum Payment",{"v":45,"d":"$45.00"},"Minimum Payment",{"v":233,"d":"$233.00"},"Minimum Payment",{"v":50,"d":"$50.00"},"Minimum Payment",0]
[null,null,"Interest Rate",{"v":0.219,"d":"21.9%"},"Interest Rate",{"v":0.2274,"d":"22.7%"},"Interest Rate",{"v":0.18,"d":"18.0%"},"Interest Rate",{"v":0.1999,"d":"20.0%"},"Interest Rate",{"v":0.2365,"d":"23.7%"},"Interest Rate",{"v":0.0955,"d":"9.6%"},"Interest Rate",{"v":0.2055,"d":"20.6%"},"Interest Rate",{"v":0,"d":"0.0%"}]
[]
[null,"Month","Payment","Balance","Payment","Balance","Payment","Balance","Payment","Balance","Payment","Balance","Payment","Balance","Payment","Balance","Payment","Balance"]
[null,1,{"$f":"IF((J4+J3)>=D13,D13,(J3+J4+D14))","v":{"v":430,"d":"$430.00"}},{"$f":"IF(D13-C18<=0,0,(D13-C18))","v":{"v":1070,"d":"$1,070.00"}},{"$f":"IF((J3+J4)>=(D13+F13),F13,IF(AND(C18=D13,C18<>0),(J3+J4-D13+F14),F14))","v":{"v":30,"d":"$30.00"}},{"$f":"IF(F13-E18<=0,0,(F13-E18))","v":{"v":1970,"d":"$1,970.00"}},{"$f":"IF((J3+J4)>=(F13+H13+D13),H13,IF(AND(E18=F13, E18<>0),(J3+J4-F13-D13+H14),H14))","v":{"v":75,"d":"$75.00"}},{"$f":"IF(H13-G18<=0,0,(H13-G18))","v":{"v":2425,"d":"$2,425.00"}},{"$f":"IF((J3+J4)>=(H13+J13+F13+D13),J13,IF(AND(G18=H13, G18<>0),(J3+J4-H13-F13-D13+J14),J14))","v":{"v":41,"d":"$41.00"}},{"$f":"IF(J13-I18<=0,0,(J13-I18))","v":{"v":2759,"d":"$2,759.00"}},{"$f":"IF((J3+J4)>=(J13+L13+H13+F13+D13),L13,IF(AND(I18=J13,I18<>0),(J3+J4-J13-H13-F13-D13+L14),L14))","v":{"v":45,"d":"$45.00"}},{"$f":"IF(L13-K18<=0,0,(L13-K18))","v":{"v":3355,"d":"$3,355.00"}},{"$f":"IF((J3+J4)>=(L13+N13+J13+H13+F13+D13),N13,IF(AND(K18=L13,K18<>0),(J3+J4-L13-J13-H13-F13-D13+N14),N14))","v":{"v":233,"d":"$233.00"}},{"$f":"IF(N13-M18<=0,0,(N13-M18))","v":{"v":4767,"d":"$4,767.00"}},{"$f":"IF(($J$3+$J$4)>=(N13+P13+L13+J13+H13+F13+D13),P13,IF(AND(M18=N$13,M18<>0),($J$3+$J$4-N13-L13-J13-H13-F13-D13+P14),P14))","v":{"v":50,"d":"$50.00"}},{"$f":"IF(P13-O18<=0,0,(P13-O18))","v":{"v":7450,"d":"$7,450.00"}},{"$f":"IF(($J$3+$J$4)>=(P13+R13+N13+L13+J13+H13+F13+D13),R13,IF(AND(O18=P$13,O18<>0),($J$3+$J$4-P13-N13-L13-J13-H13-F13-D13+R14),R14))","v":0},{"$f":"IF(R13-Q18<=0,0,(R13-Q18))","v":0}]
[null,2,{"$f":"IF((D18-$J$3-$D$14)<=0,($J$3+(D18-$J$3)),($J$3+$D$14))","v":{"v":330,"d":"$330.00"}},{"$f":"IF((D18-C19)<=0.0001,0,(D18-C19)*(1+(D$15/12)))","v":{"v":753.5050000000001,"d":"$753.51"}},{"$f":"IF(AND(((F18-$J$3+C19-F$14-D$14)<=0),D19=0),F18,IF(D19=0,$J$3-C19+F$14+D$14,F$14))","v":{"v":30,"d":"$30.00"}},{"$f":"IF((F18-E19)<=0.0001,0,(F18-E19)*(1+(F$15/12)))","v":{"v":1976.7630000000001,"d":"$1,976.76"}},{"$f":"IF(AND(((H18-$J$3+E19+C19-H$14-F$14-D$14)<=0),F19+D19=0),H18,IF(H$14>=H18,H18,IF(AND(F19=0,D19=0),$J$3-E19-C19+H$14+F$14+D$14,H$14)))","v":{"v":75,"d":"$75.00"}},{"$f":"IF((H18-G19)<=0.0001,0,(H18-G19)*(1+(H$15/12)))","v":{"v":2385.2499999999995,"d":"$2,385.25"}},{"$f":"IF(AND(((J18-$J$3+G19+E19+C19-J$14-H$14-F$14-D$14)<=0),H19+F19+D19=0),J18,IF(J$14>=J18,J18, IF(AND(H19=0,F19=0,D19=0),$J$3-G19-E19-C19+J$14+H$14+F$14+D$14,J$14)))","v":{"v":41,"d":"$41.00"}},{"$f":"IF((J18-I19)<=0.0001,0,(J18-I19)*(1+(J$15/12)))","v":{"v":2763.2773500000003,"d":"$2,763.28"}},{"$f":"IF(AND(((L18-$J$3+I19+G19+E19+C19-L$14-J$14-H$14-F$14-D$14)<=0),J19+H19+F19+D19=0),L18,IF(L$14>=L18,L18,IF(AND(J19=0,H19=0,F19=0,D19=0),$J$3-I19-G19-E19-C19+L$14+J$14+H$14+F$14+D$14,L$14)))","v":{"v":45,"d":"$45.00"}},{"$f":"IF((L18-K19)<=0.0001,0,(L18-K19)*(1+(L$15/12)))","v":{"v":3375.234583333334,"d":"$3,375.23"}},{"$f":"IF(AND(((N18-$J$3+K19+I19+G19+E19+C19-N$14-L$14-J$14-H$14-F$14-D$14)<=0),L19+J19+H19+F19+D19=0),N18,IF(N$14>=N18,N18,IF(AND(L19=0,J19=0,H19=0,F19=0),$J$3-K19-I19-G19-E19-C19+N$14+L$14+J$14+H$14+F$14+D$14,N$14)))","v":{"v":233,"d":"$233.00"}},{"$f":"IF((N18-M19)<=0.0001,0,(N18-M19)*(1+(N$15/12)))","v":{"v":4570.083083333333,"d":"$4,570.08"}},{"$f":"IF(AND(((P18-$J$3+M19+K19+I19+G19+E19+C19-P$14-N$14-L$14-J$14-H$14-F$14-D$14)<=0),N19+L19+J19+H19+F19+D19=0),P18,IF(P$14>=P18,P18,IF(AND(N19=0,L19=0,J19=0,H19=0,F19=0,D19=0),$J$3-M19-K19-I19-G19-E19-C19+P$14+N$14+L$14+J$14+H$14+F$14+D$14,P$14)))","v":{"v":50,"d":"$50.00"}},{"$f":"IF((P18-O19)<=0.0001,0,(P18-O19)*(1+(P$15/12)))","v":{"v":7526.725,"d":"$7,526.73"}},{"$f":"IF(AND(((R18-$J$3+O19+M19+K19+I19+G19+E19+C19-R$14-P$14-N$14-L$14-J$14-H$14-F$14-D$14)<=0),P19+N19+L19+J19+H19+F19+D19=0),R18,IF(R$14>=R18,R18,IF(AND(P19=0,N19=0,L19=0,J19=0,H19=0,F19=0,D19=0),$J$3-O19-M19-K19-I19-G19-E19-C19+R$14+P$14+N$14+L$14+J$14+H$14+F$14+D$14,R$14)))","v":0},{"$f":"IF((R18-Q19)<=0.0001,0,(R18-Q19)*(1+(R$15/12)))","v":0}]
[null,3,{"v":330,"d":"$330.00"},{"$f":"IF((D19-C20)<=0.0001,0,(D19-C20)*(1+(D$15/12)))","v":{"v":431.23396625000015,"d":"$431.23"}},{"v":30,"d":"$30.00"},{"v":1983.6541588500002,"d":"$1,983.65"},{"v":75,"d":"$75.00"},{"$f":"IF((H19-G20)<=0.0001,0,(H19-G20)*(1+(H$15/12)))","v":{"v":2344.9037499999995,"d":"$2,344.90"}},{"v":41,"d":"$41.00"},{"$f":"IF((J19-I20)<=0.0001,0,(J19-I20)*(1+(J$15/12)))","v":{"v":2767.625953522084,"d":"$2,767.63"}},{"v":45,"d":"$45.00"},{"$f":"IF((L19-K20)<=0.0001,0,(L19-K20)*(1+(L$15/12)))","v":{"v":3395.867956579862,"d":"$3,395.87"}},{"v":233,"d":"$233.00"},{"$f":"IF((N19-M20)<=0.0001,0,(N19-M20)*(1+(N$15/12)))","v":{"v":4371.599036204861,"d":"$4,371.60"}},{"v":50,"d":"$50.00"},{"$f":"IF((P19-O20)<=0.0001,0,(P19-O20)*(1+(P$15/12)))","v":{"v":7604.763915625001,"d":"$7,604.76"}},0,{"$f":"IF((R19-Q20)<=0.0001,0,(R19-Q20)*(1+(R$15/12)))","v":0}]
[null,4,{"v":330,"d":"$330.00"},{"$f":"IF((D20-C21)<=0.0001,0,(D20-C21)*(1+(D$15/12)))","v":{"v":103.08148613406266,"d":"$103.08"}},{"v":30,"d":"$30.00"},{"v":1990.6759051602078,"d":"$1,990.68"},{"v":75,"d":"$75.00"},{"v":2303.9523062499993,"d":"$2,303.95"},{"v":41,"d":"$41.00"},{"v":2772.046997531173,"d":"$2,772.05"},{"v":45,"d":"$45.00"},{"v":3416.9079792241237,"d":"$3,416.91"},{"v":233,"d":"$233.00"},{"$f":"IF((N20-M21)<=0.0001,0,(N20-M21)*(1+(N$15/12)))","v":{"v":4171.53538686799,"d":"$4,171.54"}},{"v":50,"d":"$50.00"},{"v":7684.139247680079,"d":"$7,684.14"},0,0]
[null,5,{"v":103.08148613406266,"d":"$103.08"},{"$f":"IF((D21-C22)<=0.0001,0,(D21-C22)*(1+(D$15/12)))","v":0},{"v":256.91851386593737,"d":"$256.92"},{"v":1766.6120938592967,"d":"$1,766.61"},{"v":75,"d":"$75.00"},{"v":2262.386590843749,"d":"$2,262.39"},{"v":41,"d":"$41.00"},{"v":2776.5416887650467,"d":"$2,776.54"},{"v":45,"d":"$45.00"},{"v":3438.3626656479996,"d":"$3,438.36"},{"v":233,"d":"$233.00"},{"v":3969.8795643218145,"d":"$3,969.88"},{"v":50,"d":"$50.00"},{"v":7764.873882296601,"d":"$7,764.87"},0,0]
[null,6,0,0,{"v":360,"d":"$360.00"},{"v":1433.2673930379303,"d":"$1,433.27"},{"v":75,"d":"$75.00"},{"v":2220.1973897064054,"d":"$2,220.20"},{"v":41,"d":"$41.00"},{"v":2781.1112540637246,"d":"$2,781.11"},{"v":45,"d":"$45.00"},{"v":3460.2401881834794,"d":"$3,460.24"},{"v":233,"d":"$233.00"},{"v":3766.618897521209,"d":"$3,766.62"},{"v":50,"d":"$50.00"},{"v":7846.99109753093,"d":"$7,846.99"},0,0]
[null,7,0,0,{"v":360,"d":"$360.00"},{"v":1093.605810135999,"d":"$1,093.61"},{"v":75,"d":"$75.00"},{"v":2177.3753505520012,"d":"$2,177.38"},{"v":41,"d":"$41.00"},{"v":2785.7569407043366,"d":"$2,785.76"},{"v":45,"d":"$45.00"},{"v":3482.548880225596,"d":"$3,482.55"},{"v":233,"d":"$233.00"},{"v":3561.7406145806485,"d":"$3,561.74"},{"v":50,"d":"$50.00"},{"v":7930.514570076148,"d":"$7,930.51"},0,0]
[null,8,0,0,{"v":360,"d":"$360.00"},{"v":747.5076402380762,"d":"$747.51"},{"v":75,"d":"$75.00"},{"v":2133.910980810281,"d":"$2,133.91"},{"v":41,"d":"$41.00"},{"v":2790.48001674157,"d":"$2,790.48"},{"v":45,"d":"$45.00"},{"v":3505.297239406709,"d":"$3,505.30"},{"v":233,"d":"$233.00"},{"v":3355.231841971686,"d":"$3,355.23"},{"v":50,"d":"$50.00"},{"v":8015.468382088702,"d":"$8,015.47"},0,0]
[null,9,0,0,{"v":360,"d":"$360.00"},{"v":394.8509100205877,"d":"$394.85"},{"v":75,"d":"$75.00"},{"v":2089.794645522435,"d":"$2,089.79"},{"v":41,"d":"$41.00"},{"v":2795.28177135379,"d":"$2,795.28"},{"v":45,"d":"$45.00"},{"v":3528.49393083335,"d":"$3,528.49"},{"v":233,"d":"$233.00"},{"v":3147.079603714044,"d":"$3,147.08"},{"v":50,"d":"$50.00"},{"v":8101.877028131971,"d":"$8,101.88"},0,0]
[null,10,0,0,{"v":360,"d":"$360.00"},{"v":35.511334765477855,"d":"$35.51"},{"v":75,"d":"$75.00"},{"v":2045.0165652052715,"d":"$2,045.02"},{"v":41,"d":"$41.00"},{"v":2800.163515194926,"d":"$2,800.16"},{"v":45,"d":"$45.00"},{"v":3552.1477903868577,"d":"$3,552.15"},{"v":233,"d":"$233.00"},{"v":2937.270820560268,"d":"$2,937.27"},{"v":50,"d":"$50.00"},{"v":8189.765422238732,"d":"$8,189.77"},0,0]
[null,11,0,0,{"v":35.511334765477855,"d":"$35.51"},0,{"v":399.48866523452216,"d":"$399.49"},{"v":1670.2108184703104,"d":"$1,670.21"},{"v":41,"d":"$41.00"},{"v":2805.126580752215,"d":"$2,805.13"},{"v":45,"d":"$45.00"},{"v":3576.2678280890655,"d":"$3,576.27"},{"v":233,"d":"$233.00"},{"v":2725.7923091738935,"d":"$2,725.79"},{"v":50,"d":"$50.00"},{"v":8279.158905094571,"d":"$8,279.16"},0,0]
[null,12,0,0,0,0,{"v":435,"d":"$435.00"},{"v":1253.7389807473648,"d":"$1,253.74"},{"v":41,"d":"$41.00"},{"v":2810.172322709913,"d":"$2,810.17"},{"v":45,"d":"$45.00"},{"v":3600.863231534321,"d":"$3,600.86"},{"v":233,"d":"$233.00"},{"v":2512.630781301069,"d":"$2,512.63"},{"v":50,"d":"$50.00"},{"v":8370.083251344317,"d":"$8,370.08"},0,0]
[null,13,0,0,0,0,{"v":435,"d":"$435.00"},{"v":831.0200654585752,"d":"$831.02"},{"v":41,"d":"$41.00"},{"v":2815.302118319056,"d":"$2,815.30"},{"v":45,"d":"$45.00"},{"v":3625.9433693891438,"d":"$3,625.94"},{"v":233,"d":"$233.00"},{"v":2297.77284293559,"d":"$2,297.77"},{"v":50,"d":"$50.00"},{"v":8462.564677023589,"d":"$8,462.56"},0,0]
[null,14,0,0,0,0,{"v":435,"d":"$435.00"},{"v":401.9603664404538,"d":"$401.96"},{"v":41,"d":"$41.00"},{"v":2820.517367773388,"d":"$2,820.52"},{"v":45,"d":"$45.00"},{"v":3651.517794960855,"d":"$3,651.52"},{"v":233,"d":"$233.00"},{"v":2081.2049934772854,"d":"$2,081.20"},{"v":50,"d":"$50.00"},{"v":8556.629847117618,"d":"$8,556.63"},0,0]
[null,15,0,0,0,0,{"v":401.9603664404538,"d":"$401.96"},0,{"v":74.03963355954619,"d":"$74.04"},{"v":2792.2294758029543,"d":"$2,792.23"},{"v":45,"d":"$45.00"},{"v":3677.5962498365425,"d":"$3,677.60"},{"v":233,"d":"$233.00"},{"v":1862.9136248837087,"d":"$1,862.91"},{"v":50,"d":"$50.00"},{"v":8652.305883249508,"d":"$8,652.31"},0,0]
[null,16,0,0,0,0,0,0,{"v":476,"d":"$476.00"},{"v":2354.813998487372,"d":"$2,354.81"},{"v":45,"d":"$45.00"},{"v":3704.188667593738,"d":"$3,704.19"},{"v":233,"d":"$233.00"},{"v":1642.8850208150748,"d":"$1,642.89"},{"v":50,"d":"$50.00"},{"v":8749.620371500156,"d":"$8,749.62"},0,0]
[null,17,0,0,0,0,0,0,{"v":476,"d":"$476.00"},{"v":1910.1119083455076,"d":"$1,910.11"},{"v":45,"d":"$45.00"},{"v":3731.305177584232,"d":"$3,731.31"},{"v":233,"d":"$233.00"},{"v":1421.1053557723947,"d":"$1,421.11"},{"v":50,"d":"$50.00"},{"v":8848.601370362096,"d":"$8,848.60"},0,0]
[null,18,0,0,0,0,0,0,{"v":476,"d":"$476.00"},{"v":1458.00182255203,"d":"$1,458.00"},{"v":45,"d":"$45.00"},{"v":3758.956108792455,"d":"$3,758.96"},{"v":233,"d":"$233.00"},{"v":1197.56069422875,"d":"$1,197.56"},{"v":50,"d":"$50.00"},{"v":8949.277418829546,"d":"$8,949.28"},0,0]
[null,19,0,0,0,0,0,0,{"v":476,"d":"$476.00"},{"v":998.3603362460427,"d":"$998.36"},{"v":45,"d":"$45.00"},{"v":3787.1519937699068,"d":"$3,787.15"},{"v":233,"d":"$233.00"},{"v":972.2369897536537,"d":"$972.24"},{"v":50,"d":"$50.00"},{"v":9051.677544627002,"d":"$9,051.68"},0,0]
[null,20,0,0,0,0,0,0,{"v":476,"d":"$476.00"},{"v":531.0619888473415,"d":"$531.06"},{"v":45,"d":"$45.00"},{"v":3815.9035726471225,"d":"$3,815.90"},{"v":233,"d":"$233.00"},{"v":745.1200841304432,"d":"$745.12"},{"v":50,"d":"$50.00"},{"v":9155.83127257874,"d":"$9,155.83"},0,0]
[null,21,0,0,0,0,0,0,{"v":476,"d":"$476.00"},{"v":55.97922981155677,"d":"$55.98"},{"v":45,"d":"$45.00"},{"v":3845.22179722471,"d":"$3,845.22"},{"v":233,"d":"$233.00"},{"v":516.195706466648,"d":"$516.20"},{"v":50,"d":"$50.00"},{"v":9261.768633121652,"d":"$9,261.77"},0,0]
[null,22,0,0,0,0,0,0,{"v":55.97922981155677,"d":"$55.98"},0,{"v":465.02077018844324,"d":"$465.02"},{"v":3446.8191556107736,"d":"$3,446.82"},{"v":233,"d":"$233.00"},{"v":285.44947229727836,"d":"$285.45"},{"v":50,"d":"$50.00"},{"v":9369.52017096386,"d":"$9,369.52"},0,0]
[null,23,0,0,0,0,0,0,0,0,{"v":521,"d":"$521.00"},{"v":2983.482174802603,"d":"$2,983.48"},{"v":233,"d":"$233.00"},{"v":52.86688268097753,"d":"$52.87"},{"v":50,"d":"$50.00"},{"v":9479.116953891617,"d":"$9,479.12"},0,0]
[null,24,0,0,0,0,0,0,0,0,{"v":521,"d":"$521.00"},{"v":2511.0135943310047,"d":"$2,511.01"},{"v":52.86688268097753,"d":"$52.87"},0,{"v":50,"d":"$50.00"},{"v":9590.59058172701,"d":"$9,590.59"},0,0]
[null,25,0,0,0,0,0,0,0,0,{"v":521,"d":"$521.00"},{"v":2029.2334455859452,"d":"$2,029.23"},0,0,{"v":50,"d":"$50.00"},{"v":9703.973195439086,"d":"$9,703.97"},0,0]
[null,26,0,0,0,0,0,0,0,0,{"v":521,"d":"$521.00"},{"v":1537.958213076035,"d":"$1,537.96"},0,0,{"v":50,"d":"$50.00"},{"v":9819.297486410982,"d":"$9,819.30"},0,0]
[null,27,0,0,0,0,0,0,0,0,{"v":521,"d":"$521.00"},{"v":1037.0007645254086,"d":"$1,037.00"},0,0,{"v":50,"d":"$50.00"},{"v":9936.59670586577,"d":"$9,936.60"},0,0]
[null,28,0,0,0,0,0,0,0,0,{"v":521,"d":"$521.00"},{"v":526.1702795929302,"d":"$526.17"},0,0,{"v":50,"d":"$50.00"},{"v":10055.90467445372,"d":"$10,055.90"},0,0]
[null,29,0,0,0,0,0,0,0,0,{"v":521,"d":"$521.00"},{"v":5.272177186574229,"d":"$5.27"},0,0,{"v":50,"d":"$50.00"},{"v":10177.255792003742,"d":"$10,177.26"},0,0]
[null,30,0,0,0,0,0,0,0,0,{"v":5.272177186574229,"d":"$5.27"},0,0,0,{"v":798.7278228134257,"d":"$798.73"},{"v":9539.1352606627,"d":"$9,539.14"},0,0]
[null,31,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":8884.72445200155,"d":"$8,884.72"},0,0]
[null,32,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":8219.106858242078,"d":"$8,219.11"},0,0]
[null,33,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":7542.090563189474,"d":"$7,542.09"},0,0]
[null,34,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":6853.480364084094,"d":"$6,853.48"},0,0]
[null,35,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":6153.077715319034,"d":"$6,153.08"},0,0]
[null,36,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":5440.6806711938725,"d":"$5,440.68"},0,0]
[null,37,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":4716.083827688068,"d":"$4,716.08"},0,0]
[null,38,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":3979.078263237226,"d":"$3,979.08"},0,0]
[null,39,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":3229.451478495164,"d":"$3,229.45"},0,0]
[null,40,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":2466.987335064394,"d":"$2,466.99"},0,0]
[null,41,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":1691.4659931773717,"d":"$1,691.47"},0,0]
[null,42,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":902.6638483105343,"d":"$902.66"},0,0]
[null,43,0,0,0,0,0,0,0,0,0,0,0,0,{"v":804,"d":"$804.00"},{"v":100.35346671285217,"d":"$100.35"},0,0]
[null,44,0,0,0,0,0,0,0,0,0,0,0,0,{"v":100.35346671285217,"d":"$100.35"},0,0,0]
[null,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,{"$f":"IF((D82-$J$3-$D$14)<=0,($J$3+(D82-$J$3)),($J$3+$D$14))","v":0},0,{"$f":"IF(AND(((F82-$J$3+C83-F$14-D$14)<=0),D83=0),F82,IF(D83=0,$J$3-C83+F$14+D$14,F$14))","v":0},{"$f":"IF((F82-E83)<=0.0001,0,(F82-E83)*(1+(F$15/12)))","v":0},{"$f":"IF(AND(((H82-$J$3+E83+C83-H$14-F$14-D$14)<=0),F83+D83=0),H82,IF(H$14>=H82,H82,IF(AND(F83=0,D83=0),$J$3-E83-C83+H$14+F$14+D$14,H$14)))","v":0},0,{"$f":"IF(AND(((J82-$J$3+G83+E83+C83-J$14-H$14-F$14-D$14)<=0),H83+F83+D83=0),J82,IF(J$14>=J82,J82, IF(AND(H83=0,F83=0,D83=0),$J$3-G83-E83-C83+J$14+H$14+F$14+D$14,J$14)))","v":0},0,{"$f":"IF(AND(((L82-$J$3+I83+G83+E83+C83-L$14-J$14-H$14-F$14-D$14)<=0),J83+H83+F83+D83=0),L82,IF(L$14>=L82,L82,IF(AND(J83=0,H83=0,F83=0,D83=0),$J$3-I83-G83-E83-C83+L$14+J$14+H$14+F$14+D$14,L$14)))","v":0},0,{"$f":"IF(AND(((N82-$J$3+K83+I83+G83+E83+C83-N$14-L$14-J$14-H$14-F$14-D$14)<=0),L83+J83+H83+F83+D83=0),N82,IF(N$14>=N82,N82,IF(AND(L83=0,J83=0,H83=0,F83=0),$J$3-K83-I83-G83-E83-C83+N$14+L$14+J$14+H$14+F$14+D$14,N$14)))","v":0},0,{"$f":"IF(AND(((P82-$J$3+M83+K83+I83+G83+E83+C83-P$14-N$14-L$14-J$14-H$14-F$14-D$14)<=0),N83+L83+J83+H83+F83+D83=0),P82,IF(P$14>=P82,P82,IF(AND(N83=0,L83=0,J83=0,H83=0,F83=0,D83=0),$J$3-M83-K83-I83-G83-E83-C83+P$14+N$14+L$14+J$14+H$14+F$14+D$14,P$14)))","v":0},0,{"$f":"IF(AND(((R82-$J$3+O83+M83+K83+I83+G83+E83+C83-R$14-P$14-N$14-L$14-J$14-H$14-F$14-D$14)<=0),P83+N83+L83+J83+H83+F83+D83=0),R82,IF(R$14>=R82,R82,IF(AND(P83=0,N83=0,L83=0,J83=0,H83=0,F83=0,D83=0),$J$3-O83-M83-K83-I83-G83-E83-C83+R$14+P$14+N$14+L$14+J$14+H$14+F$14+D$14,R$14)))","v":0},0]
[null,67,0,0,0,0,0,{"$f":"IF((H83-G84)<=0.0001,0,(H83-G84)*(1+(H$15/12)))","v":0},0,{"$f":"IF((J83-I84)<=0.0001,0,(J83-I84)*(1+(J$15/12)))","v":0},0,{"$f":"IF((L83-K84)<=0.0001,0,(L83-K84)*(1+(L$15/12)))","v":0},0,0,0,{"$f":"IF((P83-O84)<=0.0001,0,(P83-O84)*(1+(P$15/12)))","v":0},0,{"$f":"IF((R83-Q84)<=0.0001,0,(R83-Q84)*(1+(R$15/12)))","v":0}]
[null,68,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((N84-M85)<=0.0001,0,(N84-M85)*(1+(N$15/12)))","v":0},0,0,0,0]
[null,69,0,{"$f":"IF((D85-C86)<=0.0001,0,(D85-C86)*(1+(D$15/12)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt Payoff Chart","index":1,"n_rows":139,"n_cols":23,"rows_kept":139,"merged":[[2,2,4,6]]}
[]
[]
[null,null,"Debt Payoff Chart",{"$nulls":4},"Enter all your numbers in the Debt Snowball Calculator tab and then click \"Refresh Chart\" to the right.",{"$nulls":14},"Provided by: LifeAndMyFinances.com"]
[{"$nulls":7},"Then, print this sheet, put it on your fridge, and mark how well you're doing vs. your goal!",{"$nulls":14},"Copyright 2016"]
[{"$nulls":7},"Color in the squares as you go and pay off that debt faster than you planned! Good luck!"]
[]
[]
[]
[]
[null,null,"Monthly Tracker!"]
[]
[]
[null,"X","Y"]
["Max",{"$f":"$L$19","v":44},{"$f":"C16*11","v":{"v":33000,"d":"33,000.00"}}]
["Min",0,0]
["Incre",1,{"$f":"ROUNDUP($J$19/11,-3)","v":{"v":3000,"d":"$3,000.00"}}]
[]
[{"$nulls":8},"Month","Debt Amount",null,"Debt Payoff Month"]
[{"$nulls":8},0,{"$f":"SUM('Debt Snowball Calculator'!D13:R13)","v":{"v":24700,"d":"$24,700.00"}},0,{"$f":"VLOOKUP(I19,$J$19:$K$139,2,FALSE)","v":44}]
[{"$nulls":8},1,{"$f":"SUM('Debt Snowball Calculator'!D18,'Debt Snowball Calculator'!F18,'Debt Snowball Calculator'!H18,'Debt Snowball Calculator'!J18,'Debt Snowball Calculator'!L18,'Debt Snowball Calculator'!N18,'Debt Snowball Calculator'!P18,'Debt Snowball Calculator'!R18)","v":{"v":23796,"d":"$23,796.00"}},1]
[{"$nulls":8},2,{"$f":"SUM('Debt Snowball Calculator'!D19,'Debt Snowball Calculator'!F19,'Debt Snowball Calculator'!H19,'Debt Snowball Calculator'!J19,'Debt Snowball Calculator'!L19,'Debt Snowball Calculator'!N19,'Debt Snowball Calculator'!P19,'Debt Snowball Calculator'!R19)","v":{"v":23350.83801666667,"d":"$23,350.84"}},2]
[{"$nulls":8},3,{"$f":"SUM('Debt Snowball Calculator'!D20,'Debt Snowball Calculator'!F20,'Debt Snowball Calculator'!H20,'Debt Snowball Calculator'!J20,'Debt Snowball Calculator'!L20,'Debt Snowball Calculator'!N20,'Debt Snowball Calculator'!P20,'Debt Snowball Calculator'!R20)","v":{"v":22899.648737031806,"d":"$22,899.65"}},3]
[{"$nulls":8},4,{"$f":"SUM('Debt Snowball Calculator'!D21,'Debt Snowball Calculator'!F21,'Debt Snowball Calculator'!H21,'Debt Snowball Calculator'!J21,'Debt Snowball Calculator'!L21,'Debt Snowball Calculator'!N21,'Debt Snowball Calculator'!P21,'Debt Snowball Calculator'!R21)","v":{"v":22442.339308847637,"d":"$22,442.34"}},4]
[{"$nulls":8},5,{"$f":"SUM('Debt Snowball Calculator'!D22,'Debt Snowball Calculator'!F22,'Debt Snowball Calculator'!H22,'Debt Snowball Calculator'!J22,'Debt Snowball Calculator'!L22,'Debt Snowball Calculator'!N22,'Debt Snowball Calculator'!P22,'Debt Snowball Calculator'!R22)","v":{"v":21978.656485734507,"d":"$21,978.66"}},5]
[{"$nulls":8},6,{"$f":"SUM('Debt Snowball Calculator'!D23,'Debt Snowball Calculator'!F23,'Debt Snowball Calculator'!H23,'Debt Snowball Calculator'!J23,'Debt Snowball Calculator'!L23,'Debt Snowball Calculator'!N23,'Debt Snowball Calculator'!P23,'Debt Snowball Calculator'!R23)","v":{"v":21508.42622004368,"d":"$21,508.43"}},6]
[{"$nulls":8},7,{"$f":"SUM('Debt Snowball Calculator'!D24,'Debt Snowball Calculator'!F24,'Debt Snowball Calculator'!H24,'Debt Snowball Calculator'!J24,'Debt Snowball Calculator'!L24,'Debt Snowball Calculator'!N24,'Debt Snowball Calculator'!P24,'Debt Snowball Calculator'!R24)","v":{"v":21031.542166274732,"d":"$21,031.54"}},7]
[{"$nulls":8},8,{"$f":"SUM('Debt Snowball Calculator'!D25,'Debt Snowball Calculator'!F25,'Debt Snowball Calculator'!H25,'Debt Snowball Calculator'!J25,'Debt Snowball Calculator'!L25,'Debt Snowball Calculator'!N25,'Debt Snowball Calculator'!P25,'Debt Snowball Calculator'!R25)","v":{"v":20547.896101257025,"d":"$20,547.90"}},8]
[{"$nulls":8},9,{"$f":"SUM('Debt Snowball Calculator'!D26,'Debt Snowball Calculator'!F26,'Debt Snowball Calculator'!H26,'Debt Snowball Calculator'!J26,'Debt Snowball Calculator'!L26,'Debt Snowball Calculator'!N26,'Debt Snowball Calculator'!P26,'Debt Snowball Calculator'!R26)","v":{"v":20057.37788957618,"d":"$20,057.38"}},9]
[{"$nulls":8},10,{"$f":"SUM('Debt Snowball Calculator'!D27,'Debt Snowball Calculator'!F27,'Debt Snowball Calculator'!H27,'Debt Snowball Calculator'!J27,'Debt Snowball Calculator'!L27,'Debt Snowball Calculator'!N27,'Debt Snowball Calculator'!P27,'Debt Snowball Calculator'!R27)","v":{"v":19559.875448351533,"d":"$19,559.88"}},10]
[{"$nulls":8},11,{"$f":"SUM('Debt Snowball Calculator'!D28,'Debt Snowball Calculator'!F28,'Debt Snowball Calculator'!H28,'Debt Snowball Calculator'!J28,'Debt Snowball Calculator'!L28,'Debt Snowball Calculator'!N28,'Debt Snowball Calculator'!P28,'Debt Snowball Calculator'!R28)","v":{"v":19056.556441580055,"d":"$19,056.56"}},11]
[{"$nulls":8},12,{"$f":"SUM('Debt Snowball Calculator'!D29,'Debt Snowball Calculator'!F29,'Debt Snowball Calculator'!H29,'Debt Snowball Calculator'!J29,'Debt Snowball Calculator'!L29,'Debt Snowball Calculator'!N29,'Debt Snowball Calculator'!P29,'Debt Snowball Calculator'!R29)","v":{"v":18547.488567636985,"d":"$18,547.49"}},12,"Month"]
[{"$nulls":8},13,{"$f":"SUM('Debt Snowball Calculator'!D30,'Debt Snowball Calculator'!F30,'Debt Snowball Calculator'!H30,'Debt Snowball Calculator'!J30,'Debt Snowball Calculator'!L30,'Debt Snowball Calculator'!N30,'Debt Snowball Calculator'!P30,'Debt Snowball Calculator'!R30)","v":{"v":18032.603073125953,"d":"$18,032.60"}},13]
[{"$nulls":8},14,{"$f":"SUM('Debt Snowball Calculator'!D31,'Debt Snowball Calculator'!F31,'Debt Snowball Calculator'!H31,'Debt Snowball Calculator'!J31,'Debt Snowball Calculator'!L31,'Debt Snowball Calculator'!N31,'Debt Snowball Calculator'!P31,'Debt Snowball Calculator'!R31)","v":{"v":17511.830369769603,"d":"$17,511.83"}},14]
[{"$nulls":8},15,{"$f":"SUM('Debt Snowball Calculator'!D32,'Debt Snowball Calculator'!F32,'Debt Snowball Calculator'!H32,'Debt Snowball Calculator'!J32,'Debt Snowball Calculator'!L32,'Debt Snowball Calculator'!N32,'Debt Snowball Calculator'!P32,'Debt Snowball Calculator'!R32)","v":{"v":16985.045233772715,"d":"$16,985.05"}},15]
[{"$nulls":8},16,{"$f":"SUM('Debt Snowball Calculator'!D33,'Debt Snowball Calculator'!F33,'Debt Snowball Calculator'!H33,'Debt Snowball Calculator'!J33,'Debt Snowball Calculator'!L33,'Debt Snowball Calculator'!N33,'Debt Snowball Calculator'!P33,'Debt Snowball Calculator'!R33)","v":{"v":16451.508058396343,"d":"$16,451.51"}},16]
[{"$nulls":8},17,{"$f":"SUM('Debt Snowball Calculator'!D34,'Debt Snowball Calculator'!F34,'Debt Snowball Calculator'!H34,'Debt Snowball Calculator'!J34,'Debt Snowball Calculator'!L34,'Debt Snowball Calculator'!N34,'Debt Snowball Calculator'!P34,'Debt Snowball Calculator'!R34)","v":{"v":15911.12381206423,"d":"$15,911.12"}},17]
[{"$nulls":8},18,{"$f":"SUM('Debt Snowball Calculator'!D35,'Debt Snowball Calculator'!F35,'Debt Snowball Calculator'!H35,'Debt Snowball Calculator'!J35,'Debt Snowball Calculator'!L35,'Debt Snowball Calculator'!N35,'Debt Snowball Calculator'!P35,'Debt Snowball Calculator'!R35)","v":{"v":15363.796044402781,"d":"$15,363.80"}},18,"Month"]
[{"$nulls":8},19,{"$f":"SUM('Debt Snowball Calculator'!D36,'Debt Snowball Calculator'!F36,'Debt Snowball Calculator'!H36,'Debt Snowball Calculator'!J36,'Debt Snowball Calculator'!L36,'Debt Snowball Calculator'!N36,'Debt Snowball Calculator'!P36,'Debt Snowball Calculator'!R36)","v":{"v":14809.426864396606,"d":"$14,809.43"}},19]
[{"$nulls":8},20,{"$f":"SUM('Debt Snowball Calculator'!D37,'Debt Snowball Calculator'!F37,'Debt Snowball Calculator'!H37,'Debt Snowball Calculator'!J37,'Debt Snowball Calculator'!L37,'Debt Snowball Calculator'!N37,'Debt Snowball Calculator'!P37,'Debt Snowball Calculator'!R37)","v":{"v":14247.916918203648,"d":"$14,247.92"}},20]
[{"$nulls":8},21,{"$f":"SUM('Debt Snowball Calculator'!D38,'Debt Snowball Calculator'!F38,'Debt Snowball Calculator'!H38,'Debt Snowball Calculator'!J38,'Debt Snowball Calculator'!L38,'Debt Snowball Calculator'!N38,'Debt Snowball Calculator'!P38,'Debt Snowball Calculator'!R38)","v":{"v":13679.165366624566,"d":"$13,679.17"}},21]
[{"$nulls":8},22,{"$f":"SUM('Debt Snowball Calculator'!D39,'Debt Snowball Calculator'!F39,'Debt Snowball Calculator'!H39,'Debt Snowball Calculator'!J39,'Debt Snowball Calculator'!L39,'Debt Snowball Calculator'!N39,'Debt Snowball Calculator'!P39,'Debt Snowball Calculator'!R39)","v":{"v":13101.788798871912,"d":"$13,101.79"}},22]
[{"$nulls":8},23,{"$f":"SUM('Debt Snowball Calculator'!D40,'Debt Snowball Calculator'!F40,'Debt Snowball Calculator'!H40,'Debt Snowball Calculator'!J40,'Debt Snowball Calculator'!L40,'Debt Snowball Calculator'!N40,'Debt Snowball Calculator'!P40,'Debt Snowball Calculator'!R40)","v":{"v":12515.466011375196,"d":"$12,515.47"}},23]
[{"$nulls":8},24,{"$f":"SUM('Debt Snowball Calculator'!D41,'Debt Snowball Calculator'!F41,'Debt Snowball Calculator'!H41,'Debt Snowball Calculator'!J41,'Debt Snowball Calculator'!L41,'Debt Snowball Calculator'!N41,'Debt Snowball Calculator'!P41,'Debt Snowball Calculator'!R41)","v":{"v":12101.604176058016,"d":"$12,101.60"}},24]
[{"$nulls":8},25,{"$f":"SUM('Debt Snowball Calculator'!D42,'Debt Snowball Calculator'!F42,'Debt Snowball Calculator'!H42,'Debt Snowball Calculator'!J42,'Debt Snowball Calculator'!L42,'Debt Snowball Calculator'!N42,'Debt Snowball Calculator'!P42,'Debt Snowball Calculator'!R42)","v":{"v":11733.206641025032,"d":"$11,733.21"}},25]
[{"$nulls":8},26,{"$f":"SUM('Debt Snowball Calculator'!D43,'Debt Snowball Calculator'!F43,'Debt Snowball Calculator'!H43,'Debt Snowball Calculator'!J43,'Debt Snowball Calculator'!L43,'Debt Snowball Calculator'!N43,'Debt Snowball Calculator'!P43,'Debt Snowball Calculator'!R43)","v":{"v":11357.255699487017,"d":"$11,357.26"}},26]
[{"$nulls":8},27,{"$f":"SUM('Debt Snowball Calculator'!D44,'Debt Snowball Calculator'!F44,'Debt Snowball Calculator'!H44,'Debt Snowball Calculator'!J44,'Debt Snowball Calculator'!L44,'Debt Snowball Calculator'!N44,'Debt Snowball Calculator'!P44,'Debt Snowball Calculator'!R44)","v":{"v":10973.597470391178,"d":"$10,973.60"}},27]
[{"$nulls":8},28,{"$f":"SUM('Debt Snowball Calculator'!D45,'Debt Snowball Calculator'!F45,'Debt Snowball Calculator'!H45,'Debt Snowball Calculator'!J45,'Debt Snowball Calculator'!L45,'Debt Snowball Calculator'!N45,'Debt Snowball Calculator'!P45,'Debt Snowball Calculator'!R45)","v":{"v":10582.074954046651,"d":"$10,582.07"}},28]
[{"$nulls":8},29,{"$f":"SUM('Debt Snowball Calculator'!D46,'Debt Snowball Calculator'!F46,'Debt Snowball Calculator'!H46,'Debt Snowball Calculator'!J46,'Debt Snowball Calculator'!L46,'Debt Snowball Calculator'!N46,'Debt Snowball Calculator'!P46,'Debt Snowball Calculator'!R46)","v":{"v":10182.527969190316,"d":"$10,182.53"}},29]
[{"$nulls":8},30,{"$f":"SUM('Debt Snowball Calculator'!D47,'Debt Snowball Calculator'!F47,'Debt Snowball Calculator'!H47,'Debt Snowball Calculator'!J47,'Debt Snowball Calculator'!L47,'Debt Snowball Calculator'!N47,'Debt Snowball Calculator'!P47,'Debt Snowball Calculator'!R47)","v":{"v":9539.1352606627,"d":"$9,539.14"}},30]
[{"$nulls":8},31,{"$f":"SUM('Debt Snowball Calculator'!D48,'Debt Snowball Calculator'!F48,'Debt Snowball Calculator'!H48,'Debt Snowball Calculator'!J48,'Debt Snowball Calculator'!L48,'Debt Snowball Calculator'!N48,'Debt Snowball Calculator'!P48,'Debt Snowball Calculator'!R48)","v":{"v":8884.72445200155,"d":"$8,884.72"}},31]
[{"$nulls":8},32,{"$f":"SUM('Debt Snowball Calculator'!D49,'Debt Snowball Calculator'!F49,'Debt Snowball Calculator'!H49,'Debt Snowball Calculator'!J49,'Debt Snowball Calculator'!L49,'Debt Snowball Calculator'!N49,'Debt Snowball Calculator'!P49,'Debt Snowball Calculator'!R49)","v":{"v":8219.106858242078,"d":"$8,219.11"}},32]
[{"$nulls":8},33,{"$f":"SUM('Debt Snowball Calculator'!D50,'Debt Snowball Calculator'!F50,'Debt Snowball Calculator'!H50,'Debt Snowball Calculator'!J50,'Debt Snowball Calculator'!L50,'Debt Snowball Calculator'!N50,'Debt Snowball Calculator'!P50,'Debt Snowball Calculator'!R50)","v":{"v":7542.090563189474,"d":"$7,542.09"}},33]
[{"$nulls":8},34,{"$f":"SUM('Debt Snowball Calculator'!D51,'Debt Snowball Calculator'!F51,'Debt Snowball Calculator'!H51,'Debt Snowball Calculator'!J51,'Debt Snowball Calculator'!L51,'Debt Snowball Calculator'!N51,'Debt Snowball Calculator'!P51,'Debt Snowball Calculator'!R51)","v":{"v":6853.480364084094,"d":"$6,853.48"}},34]
[{"$nulls":8},35,{"$f":"SUM('Debt Snowball Calculator'!D52,'Debt Snowball Calculator'!F52,'Debt Snowball Calculator'!H52,'Debt Snowball Calculator'!J52,'Debt Snowball Calculator'!L52,'Debt Snowball Calculator'!N52,'Debt Snowball Calculator'!P52,'Debt Snowball Calculator'!R52)","v":{"v":6153.077715319034,"d":"$6,153.08"}},35]
[{"$nulls":8},36,{"$f":"SUM('Debt Snowball Calculator'!D53,'Debt Snowball Calculator'!F53,'Debt Snowball Calculator'!H53,'Debt Snowball Calculator'!J53,'Debt Snowball Calculator'!L53,'Debt Snowball Calculator'!N53,'Debt Snowball Calculator'!P53,'Debt Snowball Calculator'!R53)","v":{"v":5440.6806711938725,"d":"$5,440.68"}},36]
[{"$nulls":8},37,{"$f":"SUM('Debt Snowball Calculator'!D54,'Debt Snowball Calculator'!F54,'Debt Snowball Calculator'!H54,'Debt Snowball Calculator'!J54,'Debt Snowball Calculator'!L54,'Debt Snowball Calculator'!N54,'Debt Snowball Calculator'!P54,'Debt Snowball Calculator'!R54)","v":{"v":4716.083827688068,"d":"$4,716.08"}},37]
[{"$nulls":8},38,{"$f":"SUM('Debt Snowball Calculator'!D55,'Debt Snowball Calculator'!F55,'Debt Snowball Calculator'!H55,'Debt Snowball Calculator'!J55,'Debt Snowball Calculator'!L55,'Debt Snowball Calculator'!N55,'Debt Snowball Calculator'!P55,'Debt Snowball Calculator'!R55)","v":{"v":3979.078263237226,"d":"$3,979.08"}},38]
[{"$nulls":8},39,{"$f":"SUM('Debt Snowball Calculator'!D56,'Debt Snowball Calculator'!F56,'Debt Snowball Calculator'!H56,'Debt Snowball Calculator'!J56,'Debt Snowball Calculator'!L56,'Debt Snowball Calculator'!N56,'Debt Snowball Calculator'!P56,'Debt Snowball Calculator'!R56)","v":{"v":3229.451478495164,"d":"$3,229.45"}},39]
[{"$nulls":8},40,{"$f":"SUM('Debt Snowball Calculator'!D57,'Debt Snowball Calculator'!F57,'Debt Snowball Calculator'!H57,'Debt Snowball Calculator'!J57,'Debt Snowball Calculator'!L57,'Debt Snowball Calculator'!N57,'Debt Snowball Calculator'!P57,'Debt Snowball Calculator'!R57)","v":{"v":2466.987335064394,"d":"$2,466.99"}},40]
[{"$nulls":8},41,{"$f":"SUM('Debt Snowball Calculator'!D58,'Debt Snowball Calculator'!F58,'Debt Snowball Calculator'!H58,'Debt Snowball Calculator'!J58,'Debt Snowball Calculator'!L58,'Debt Snowball Calculator'!N58,'Debt Snowball Calculator'!P58,'Debt Snowball Calculator'!R58)","v":{"v":1691.4659931773717,"d":"$1,691.47"}},41]
[{"$nulls":8},42,{"$f":"SUM('Debt Snowball Calculator'!D59,'Debt Snowball Calculator'!F59,'Debt Snowball Calculator'!H59,'Debt Snowball Calculator'!J59,'Debt Snowball Calculator'!L59,'Debt Snowball Calculator'!N59,'Debt Snowball Calculator'!P59,'Debt Snowball Calculator'!R59)","v":{"v":902.6638483105343,"d":"$902.66"}},42]
[{"$nulls":8},43,{"$f":"SUM('Debt Snowball Calculator'!D60,'Debt Snowball Calculator'!F60,'Debt Snowball Calculator'!H60,'Debt Snowball Calculator'!J60,'Debt Snowball Calculator'!L60,'Debt Snowball Calculator'!N60,'Debt Snowball Calculator'!P60,'Debt Snowball Calculator'!R60)","v":{"v":100.35346671285217,"d":"$100.35"}},43]
[{"$nulls":8},44,{"$f":"SUM('Debt Snowball Calculator'!D61,'Debt Snowball Calculator'!F61,'Debt Snowball Calculator'!H61,'Debt Snowball Calculator'!J61,'Debt Snowball Calculator'!L61,'Debt Snowball Calculator'!N61,'Debt Snowball Calculator'!P61,'Debt Snowball Calculator'!R61)","v":0},44]
[{"$nulls":8},45,{"$f":"SUM('Debt Snowball Calculator'!D62,'Debt Snowball Calculator'!F62,'Debt Snowball Calculator'!H62,'Debt Snowball Calculator'!J62,'Debt Snowball Calculator'!L62,'Debt Snowball Calculator'!N62,'Debt Snowball Calculator'!P62,'Debt Snowball Calculator'!R62)","v":0},45]
[{"$nulls":8},46,{"$f":"SUM('Debt Snowball Calculator'!D63,'Debt Snowball Calculator'!F63,'Debt Snowball Calculator'!H63,'Debt Snowball Calculator'!J63,'Debt Snowball Calculator'!L63,'Debt Snowball Calculator'!N63,'Debt Snowball Calculator'!P63,'Debt Snowball Calculator'!R63)","v":0},46]
[{"$nulls":8},47,{"$f":"SUM('Debt Snowball Calculator'!D64,'Debt Snowball Calculator'!F64,'Debt Snowball Calculator'!H64,'Debt Snowball Calculator'!J64,'Debt Snowball Calculator'!L64,'Debt Snowball Calculator'!N64,'Debt Snowball Calculator'!P64,'Debt Snowball Calculator'!R64)","v":0},47]
[{"$nulls":8},48,{"$f":"SUM('Debt Snowball Calculator'!D65,'Debt Snowball Calculator'!F65,'Debt Snowball Calculator'!H65,'Debt Snowball Calculator'!J65,'Debt Snowball Calculator'!L65,'Debt Snowball Calculator'!N65,'Debt Snowball Calculator'!P65,'Debt Snowball Calculator'!R65)","v":0},48]
[{"$nulls":8},49,{"$f":"SUM('Debt Snowball Calculator'!D66,'Debt Snowball Calculator'!F66,'Debt Snowball Calculator'!H66,'Debt Snowball Calculator'!J66,'Debt Snowball Calculator'!L66,'Debt Snowball Calculator'!N66,'Debt Snowball Calculator'!P66,'Debt Snowball Calculator'!R66)","v":0},49]
[{"$nulls":8},50,{"$f":"SUM('Debt Snowball Calculator'!D67,'Debt Snowball Calculator'!F67,'Debt Snowball Calculator'!H67,'Debt Snowball Calculator'!J67,'Debt Snowball Calculator'!L67,'Debt Snowball Calculator'!N67,'Debt Snowball Calculator'!P67,'Debt Snowball Calculator'!R67)","v":0},50]
[{"$nulls":8},51,{"$f":"SUM('Debt Snowball Calculator'!D68,'Debt Snowball Calculator'!F68,'Debt Snowball Calculator'!H68,'Debt Snowball Calculator'!J68,'Debt Snowball Calculator'!L68,'Debt Snowball Calculator'!N68,'Debt Snowball Calculator'!P68,'Debt Snowball Calculator'!R68)","v":0},51]
[{"$nulls":8},52,{"$f":"SUM('Debt Snowball Calculator'!D69,'Debt Snowball Calculator'!F69,'Debt Snowball Calculator'!H69,'Debt Snowball Calculator'!J69,'Debt Snowball Calculator'!L69,'Debt Snowball Calculator'!N69,'Debt Snowball Calculator'!P69,'Debt Snowball Calculator'!R69)","v":0},52]
[{"$nulls":8},53,{"$f":"SUM('Debt Snowball Calculator'!D70,'Debt Snowball Calculator'!F70,'Debt Snowball Calculator'!H70,'Debt Snowball Calculator'!J70,'Debt Snowball Calculator'!L70,'Debt Snowball Calculator'!N70,'Debt Snowball Calculator'!P70,'Debt Snowball Calculator'!R70)","v":0},53]
[{"$nulls":8},54,{"$f":"SUM('Debt Snowball Calculator'!D71,'Debt Snowball Calculator'!F71,'Debt Snowball Calculator'!H71,'Debt Snowball Calculator'!J71,'Debt Snowball Calculator'!L71,'Debt Snowball Calculator'!N71,'Debt Snowball Calculator'!P71,'Debt Snowball Calculator'!R71)","v":0},54]
[{"$nulls":8},55,{"$f":"SUM('Debt Snowball Calculator'!D72,'Debt Snowball Calculator'!F72,'Debt Snowball Calculator'!H72,'Debt Snowball Calculator'!J72,'Debt Snowball Calculator'!L72,'Debt Snowball Calculator'!N72,'Debt Snowball Calculator'!P72,'Debt Snowball Calculator'!R72)","v":0},55]
[{"$nulls":8},56,{"$f":"SUM('Debt Snowball Calculator'!D73,'Debt Snowball Calculator'!F73,'Debt Snowball Calculator'!H73,'Debt Snowball Calculator'!J73,'Debt Snowball Calculator'!L73,'Debt Snowball Calculator'!N73,'Debt Snowball Calculator'!P73,'Debt Snowball Calculator'!R73)","v":0},56]
[{"$nulls":8},57,{"$f":"SUM('Debt Snowball Calculator'!D74,'Debt Snowball Calculator'!F74,'Debt Snowball Calculator'!H74,'Debt Snowball Calculator'!J74,'Debt Snowball Calculator'!L74,'Debt Snowball Calculator'!N74,'Debt Snowball Calculator'!P74,'Debt Snowball Calculator'!R74)","v":0},57]
[{"$nulls":8},58,{"$f":"SUM('Debt Snowball Calculator'!D75,'Debt Snowball Calculator'!F75,'Debt Snowball Calculator'!H75,'Debt Snowball Calculator'!J75,'Debt Snowball Calculator'!L75,'Debt Snowball Calculator'!N75,'Debt Snowball Calculator'!P75,'Debt Snowball Calculator'!R75)","v":0},58]
[{"$nulls":8},59,{"$f":"SUM('Debt Snowball Calculator'!D76,'Debt Snowball Calculator'!F76,'Debt Snowball Calculator'!H76,'Debt Snowball Calculator'!J76,'Debt Snowball Calculator'!L76,'Debt Snowball Calculator'!N76,'Debt Snowball Calculator'!P76,'Debt Snowball Calculator'!R76)","v":0},59]
[{"$nulls":8},60,{"$f":"SUM('Debt Snowball Calculator'!D77,'Debt Snowball Calculator'!F77,'Debt Snowball Calculator'!H77,'Debt Snowball Calculator'!J77,'Debt Snowball Calculator'!L77,'Debt Snowball Calculator'!N77,'Debt Snowball Calculator'!P77,'Debt Snowball Calculator'!R77)","v":0},60]
[{"$nulls":8},61,{"$f":"SUM('Debt Snowball Calculator'!D78,'Debt Snowball Calculator'!F78,'Debt Snowball Calculator'!H78,'Debt Snowball Calculator'!J78,'Debt Snowball Calculator'!L78,'Debt Snowball Calculator'!N78,'Debt Snowball Calculator'!P78,'Debt Snowball Calculator'!R78)","v":0},61]
[{"$nulls":8},62,{"$f":"SUM('Debt Snowball Calculator'!D79,'Debt Snowball Calculator'!F79,'Debt Snowball Calculator'!H79,'Debt Snowball Calculator'!J79,'Debt Snowball Calculator'!L79,'Debt Snowball Calculator'!N79,'Debt Snowball Calculator'!P79,'Debt Snowball Calculator'!R79)","v":0},62]
[{"$nulls":8},63,{"$f":"SUM('Debt Snowball Calculator'!D80,'Debt Snowball Calculator'!F80,'Debt Snowball Calculator'!H80,'Debt Snowball Calculator'!J80,'Debt Snowball Calculator'!L80,'Debt Snowball Calculator'!N80,'Debt Snowball Calculator'!P80,'Debt Snowball Calculator'!R80)","v":0},63]
[{"$nulls":8},64,{"$f":"SUM('Debt Snowball Calculator'!D81,'Debt Snowball Calculator'!F81,'Debt Snowball Calculator'!H81,'Debt Snowball Calculator'!J81,'Debt Snowball Calculator'!L81,'Debt Snowball Calculator'!N81,'Debt Snowball Calculator'!P81,'Debt Snowball Calculator'!R81)","v":0},64]
[{"$nulls":8},65,{"$f":"SUM('Debt Snowball Calculator'!D82,'Debt Snowball Calculator'!F82,'Debt Snowball Calculator'!H82,'Debt Snowball Calculator'!J82,'Debt Snowball Calculator'!L82,'Debt Snowball Calculator'!N82,'Debt Snowball Calculator'!P82,'Debt Snowball Calculator'!R82)","v":0},65]
[{"$nulls":8},66,{"$f":"SUM('Debt Snowball Calculator'!D83,'Debt Snowball Calculator'!F83,'Debt Snowball Calculator'!H83,'Debt Snowball Calculator'!J83,'Debt Snowball Calculator'!L83,'Debt Snowball Calculator'!N83,'Debt Snowball Calculator'!P83,'Debt Snowball Calculator'!R83)","v":0},66]
[{"$nulls":8},67,{"$f":"SUM('Debt Snowball Calculator'!D84,'Debt Snowball Calculator'!F84,'Debt Snowball Calculator'!H84,'Debt Snowball Calculator'!J84,'Debt Snowball Calculator'!L84,'Debt Snowball Calculator'!N84,'Debt Snowball Calculator'!P84,'Debt Snowball Calculator'!R84)","v":0},67]
[{"$nulls":8},68,{"$f":"SUM('Debt Snowball Calculator'!D85,'Debt Snowball Calculator'!F85,'Debt Snowball Calculator'!H85,'Debt Snowball Calculator'!J85,'Debt Snowball Calculator'!L85,'Debt Snowball Calculator'!N85,'Debt Snowball Calculator'!P85,'Debt Snowball Calculator'!R85)","v":0},68]
[{"$nulls":8},69,{"$f":"SUM('Debt Snowball Calculator'!D86,'Debt Snowball Calculator'!F86,'Debt Snowball Calculator'!H86,'Debt Snowball Calculator'!J86,'Debt Snowball Calculator'!L86,'Debt Snowball Calculator'!N86,'Debt Snowball Calculator'!P86,'Debt Snowball Calculator'!R86)","v":0},69]
[{"$nulls":8},70,{"$f":"SUM('Debt Snowball Calculator'!D87,'Debt Snowball Calculator'!F87,'Debt Snowball Calculator'!H87,'Debt Snowball Calculator'!J87,'Debt Snowball Calculator'!L87,'Debt Snowball Calculator'!N87,'Debt Snowball Calculator'!P87,'Debt Snowball Calculator'!R87)","v":0},70]
[{"$nulls":8},71,{"$f":"SUM('Debt Snowball Calculator'!D88,'Debt Snowball Calculator'!F88,'Debt Snowball Calculator'!H88,'Debt Snowball Calculator'!J88,'Debt Snowball Calculator'!L88,'Debt Snowball Calculator'!N88,'Debt Snowball Calculator'!P88,'Debt Snowball Calculator'!R88)","v":0},71]
[{"$nulls":8},72,{"$f":"SUM('Debt Snowball Calculator'!D89,'Debt Snowball Calculator'!F89,'Debt Snowball Calculator'!H89,'Debt Snowball Calculator'!J89,'Debt Snowball Calculator'!L89,'Debt Snowball Calculator'!N89,'Debt Snowball Calculator'!P89,'Debt Snowball Calculator'!R89)","v":0},72]
[{"$nulls":8},73,{"$f":"SUM('Debt Snowball Calculator'!D90,'Debt Snowball Calculator'!F90,'Debt Snowball Calculator'!H90,'Debt Snowball Calculator'!J90,'Debt Snowball Calculator'!L90,'Debt Snowball Calculator'!N90,'Debt Snowball Calculator'!P90,'Debt Snowball Calculator'!R90)","v":0},73]
[{"$nulls":8},74,{"$f":"SUM('Debt Snowball Calculator'!D91,'Debt Snowball Calculator'!F91,'Debt Snowball Calculator'!H91,'Debt Snowball Calculator'!J91,'Debt Snowball Calculator'!L91,'Debt Snowball Calculator'!N91,'Debt Snowball Calculator'!P91,'Debt Snowball Calculator'!R91)","v":0},74]
[{"$nulls":8},75,{"$f":"SUM('Debt Snowball Calculator'!D92,'Debt Snowball Calculator'!F92,'Debt Snowball Calculator'!H92,'Debt Snowball Calculator'!J92,'Debt Snowball Calculator'!L92,'Debt Snowball Calculator'!N92,'Debt Snowball Calculator'!P92,'Debt Snowball Calculator'!R92)","v":0},75]
[{"$nulls":8},76,{"$f":"SUM('Debt Snowball Calculator'!D93,'Debt Snowball Calculator'!F93,'Debt Snowball Calculator'!H93,'Debt Snowball Calculator'!J93,'Debt Snowball Calculator'!L93,'Debt Snowball Calculator'!N93,'Debt Snowball Calculator'!P93,'Debt Snowball Calculator'!R93)","v":0},76]
[{"$nulls":8},77,{"$f":"SUM('Debt Snowball Calculator'!D94,'Debt Snowball Calculator'!F94,'Debt Snowball Calculator'!H94,'Debt Snowball Calculator'!J94,'Debt Snowball Calculator'!L94,'Debt Snowball Calculator'!N94,'Debt Snowball Calculator'!P94,'Debt Snowball Calculator'!R94)","v":0},77]
[{"$nulls":8},78,{"$f":"SUM('Debt Snowball Calculator'!D95,'Debt Snowball Calculator'!F95,'Debt Snowball Calculator'!H95,'Debt Snowball Calculator'!J95,'Debt Snowball Calculator'!L95,'Debt Snowball Calculator'!N95,'Debt Snowball Calculator'!P95,'Debt Snowball Calculator'!R95)","v":0},78]
[{"$nulls":8},79,{"$f":"SUM('Debt Snowball Calculator'!D96,'Debt Snowball Calculator'!F96,'Debt Snowball Calculator'!H96,'Debt Snowball Calculator'!J96,'Debt Snowball Calculator'!L96,'Debt Snowball Calculator'!N96,'Debt Snowball Calculator'!P96,'Debt Snowball Calculator'!R96)","v":0},79]
[{"$nulls":8},80,{"$f":"SUM('Debt Snowball Calculator'!D97,'Debt Snowball Calculator'!F97,'Debt Snowball Calculator'!H97,'Debt Snowball Calculator'!J97,'Debt Snowball Calculator'!L97,'Debt Snowball Calculator'!N97,'Debt Snowball Calculator'!P97,'Debt Snowball Calculator'!R97)","v":0},80]
[{"$nulls":8},81,{"$f":"SUM('Debt Snowball Calculator'!D98,'Debt Snowball Calculator'!F98,'Debt Snowball Calculator'!H98,'Debt Snowball Calculator'!J98,'Debt Snowball Calculator'!L98,'Debt Snowball Calculator'!N98,'Debt Snowball Calculator'!P98,'Debt Snowball Calculator'!R98)","v":0},81]
[{"$nulls":8},82,{"$f":"SUM('Debt Snowball Calculator'!D99,'Debt Snowball Calculator'!F99,'Debt Snowball Calculator'!H99,'Debt Snowball Calculator'!J99,'Debt Snowball Calculator'!L99,'Debt Snowball Calculator'!N99,'Debt Snowball Calculator'!P99,'Debt Snowball Calculator'!R99)","v":0},82]
[{"$nulls":8},83,{"$f":"SUM('Debt Snowball Calculator'!D100,'Debt Snowball Calculator'!F100,'Debt Snowball Calculator'!H100,'Debt Snowball Calculator'!J100,'Debt Snowball Calculator'!L100,'Debt Snowball Calculator'!N100,'Debt Snowball Calculator'!P100,'Debt Snowball Calculator'!R100)","v":0},83]
[{"$nulls":8},84,{"$f":"SUM('Debt Snowball Calculator'!D101,'Debt Snowball Calculator'!F101,'Debt Snowball Calculator'!H101,'Debt Snowball Calculator'!J101,'Debt Snowball Calculator'!L101,'Debt Snowball Calculator'!N101,'Debt Snowball Calculator'!P101,'Debt Snowball Calculator'!R101)","v":0},84]
[{"$nulls":8},85,{"$f":"SUM('Debt Snowball Calculator'!D102,'Debt Snowball Calculator'!F102,'Debt Snowball Calculator'!H102,'Debt Snowball Calculator'!J102,'Debt Snowball Calculator'!L102,'Debt Snowball Calculator'!N102,'Debt Snowball Calculator'!P102,'Debt Snowball Calculator'!R102)","v":0},85]
[{"$nulls":8},86,{"$f":"SUM('Debt Snowball Calculator'!D103,'Debt Snowball Calculator'!F103,'Debt Snowball Calculator'!H103,'Debt Snowball Calculator'!J103,'Debt Snowball Calculator'!L103,'Debt Snowball Calculator'!N103,'Debt Snowball Calculator'!P103,'Debt Snowball Calculator'!R103)","v":0},86]
[{"$nulls":8},87,{"$f":"SUM('Debt Snowball Calculator'!D104,'Debt Snowball Calculator'!F104,'Debt Snowball Calculator'!H104,'Debt Snowball Calculator'!J104,'Debt Snowball Calculator'!L104,'Debt Snowball Calculator'!N104,'Debt Snowball Calculator'!P104,'Debt Snowball Calculator'!R104)","v":0},87]
[{"$nulls":8},88,{"$f":"SUM('Debt Snowball Calculator'!D105,'Debt Snowball Calculator'!F105,'Debt Snowball Calculator'!H105,'Debt Snowball Calculator'!J105,'Debt Snowball Calculator'!L105,'Debt Snowball Calculator'!N105,'Debt Snowball Calculator'!P105,'Debt Snowball Calculator'!R105)","v":0},88]
[{"$nulls":8},89,{"$f":"SUM('Debt Snowball Calculator'!D106,'Debt Snowball Calculator'!F106,'Debt Snowball Calculator'!H106,'Debt Snowball Calculator'!J106,'Debt Snowball Calculator'!L106,'Debt Snowball Calculator'!N106,'Debt Snowball Calculator'!P106,'Debt Snowball Calculator'!R106)","v":0},89]
[{"$nulls":8},90,{"$f":"SUM('Debt Snowball Calculator'!D107,'Debt Snowball Calculator'!F107,'Debt Snowball Calculator'!H107,'Debt Snowball Calculator'!J107,'Debt Snowball Calculator'!L107,'Debt Snowball Calculator'!N107,'Debt Snowball Calculator'!P107,'Debt Snowball Calculator'!R107)","v":0},90]
[{"$nulls":8},91,{"$f":"SUM('Debt Snowball Calculator'!D108,'Debt Snowball Calculator'!F108,'Debt Snowball Calculator'!H108,'Debt Snowball Calculator'!J108,'Debt Snowball Calculator'!L108,'Debt Snowball Calculator'!N108,'Debt Snowball Calculator'!P108,'Debt Snowball Calculator'!R108)","v":0},91]
[{"$nulls":8},92,{"$f":"SUM('Debt Snowball Calculator'!D109,'Debt Snowball Calculator'!F109,'Debt Snowball Calculator'!H109,'Debt Snowball Calculator'!J109,'Debt Snowball Calculator'!L109,'Debt Snowball Calculator'!N109,'Debt Snowball Calculator'!P109,'Debt Snowball Calculator'!R109)","v":0},92]
[{"$nulls":8},93,{"$f":"SUM('Debt Snowball Calculator'!D110,'Debt Snowball Calculator'!F110,'Debt Snowball Calculator'!H110,'Debt Snowball Calculator'!J110,'Debt Snowball Calculator'!L110,'Debt Snowball Calculator'!N110,'Debt Snowball Calculator'!P110,'Debt Snowball Calculator'!R110)","v":0},93]
[{"$nulls":8},94,{"$f":"SUM('Debt Snowball Calculator'!D111,'Debt Snowball Calculator'!F111,'Debt Snowball Calculator'!H111,'Debt Snowball Calculator'!J111,'Debt Snowball Calculator'!L111,'Debt Snowball Calculator'!N111,'Debt Snowball Calculator'!P111,'Debt Snowball Calculator'!R111)","v":0},94]
[{"$nulls":8},95,{"$f":"SUM('Debt Snowball Calculator'!D112,'Debt Snowball Calculator'!F112,'Debt Snowball Calculator'!H112,'Debt Snowball Calculator'!J112,'Debt Snowball Calculator'!L112,'Debt Snowball Calculator'!N112,'Debt Snowball Calculator'!P112,'Debt Snowball Calculator'!R112)","v":0},95]
[{"$nulls":8},96,{"$f":"SUM('Debt Snowball Calculator'!D113,'Debt Snowball Calculator'!F113,'Debt Snowball Calculator'!H113,'Debt Snowball Calculator'!J113,'Debt Snowball Calculator'!L113,'Debt Snowball Calculator'!N113,'Debt Snowball Calculator'!P113,'Debt Snowball Calculator'!R113)","v":0},96]
[{"$nulls":8},97,{"$f":"SUM('Debt Snowball Calculator'!D114,'Debt Snowball Calculator'!F114,'Debt Snowball Calculator'!H114,'Debt Snowball Calculator'!J114,'Debt Snowball Calculator'!L114,'Debt Snowball Calculator'!N114,'Debt Snowball Calculator'!P114,'Debt Snowball Calculator'!R114)","v":0},97]
[{"$nulls":8},98,{"$f":"SUM('Debt Snowball Calculator'!D115,'Debt Snowball Calculator'!F115,'Debt Snowball Calculator'!H115,'Debt Snowball Calculator'!J115,'Debt Snowball Calculator'!L115,'Debt Snowball Calculator'!N115,'Debt Snowball Calculator'!P115,'Debt Snowball Calculator'!R115)","v":0},98]
[{"$nulls":8},99,{"$f":"SUM('Debt Snowball Calculator'!D116,'Debt Snowball Calculator'!F116,'Debt Snowball Calculator'!H116,'Debt Snowball Calculator'!J116,'Debt Snowball Calculator'!L116,'Debt Snowball Calculator'!N116,'Debt Snowball Calculator'!P116,'Debt Snowball Calculator'!R116)","v":0},99]
[{"$nulls":8},100,{"$f":"SUM('Debt Snowball Calculator'!D117,'Debt Snowball Calculator'!F117,'Debt Snowball Calculator'!H117,'Debt Snowball Calculator'!J117,'Debt Snowball Calculator'!L117,'Debt Snowball Calculator'!N117,'Debt Snowball Calculator'!P117,'Debt Snowball Calculator'!R117)","v":0},100]
[{"$nulls":8},101,{"$f":"SUM('Debt Snowball Calculator'!D118,'Debt Snowball Calculator'!F118,'Debt Snowball Calculator'!H118,'Debt Snowball Calculator'!J118,'Debt Snowball Calculator'!L118,'Debt Snowball Calculator'!N118,'Debt Snowball Calculator'!P118,'Debt Snowball Calculator'!R118)","v":0},101]
[{"$nulls":8},102,{"$f":"SUM('Debt Snowball Calculator'!D119,'Debt Snowball Calculator'!F119,'Debt Snowball Calculator'!H119,'Debt Snowball Calculator'!J119,'Debt Snowball Calculator'!L119,'Debt Snowball Calculator'!N119,'Debt Snowball Calculator'!P119,'Debt Snowball Calculator'!R119)","v":0},102]
[{"$nulls":8},103,{"$f":"SUM('Debt Snowball Calculator'!D120,'Debt Snowball Calculator'!F120,'Debt Snowball Calculator'!H120,'Debt Snowball Calculator'!J120,'Debt Snowball Calculator'!L120,'Debt Snowball Calculator'!N120,'Debt Snowball Calculator'!P120,'Debt Snowball Calculator'!R120)","v":0},103]
[{"$nulls":8},104,{"$f":"SUM('Debt Snowball Calculator'!D121,'Debt Snowball Calculator'!F121,'Debt Snowball Calculator'!H121,'Debt Snowball Calculator'!J121,'Debt Snowball Calculator'!L121,'Debt Snowball Calculator'!N121,'Debt Snowball Calculator'!P121,'Debt Snowball Calculator'!R121)","v":0},104]
[{"$nulls":8},105,{"$f":"SUM('Debt Snowball Calculator'!D122,'Debt Snowball Calculator'!F122,'Debt Snowball Calculator'!H122,'Debt Snowball Calculator'!J122,'Debt Snowball Calculator'!L122,'Debt Snowball Calculator'!N122,'Debt Snowball Calculator'!P122,'Debt Snowball Calculator'!R122)","v":0},105]
[{"$nulls":8},106,{"$f":"SUM('Debt Snowball Calculator'!D123,'Debt Snowball Calculator'!F123,'Debt Snowball Calculator'!H123,'Debt Snowball Calculator'!J123,'Debt Snowball Calculator'!L123,'Debt Snowball Calculator'!N123,'Debt Snowball Calculator'!P123,'Debt Snowball Calculator'!R123)","v":0},106]
[{"$nulls":8},107,{"$f":"SUM('Debt Snowball Calculator'!D124,'Debt Snowball Calculator'!F124,'Debt Snowball Calculator'!H124,'Debt Snowball Calculator'!J124,'Debt Snowball Calculator'!L124,'Debt Snowball Calculator'!N124,'Debt Snowball Calculator'!P124,'Debt Snowball Calculator'!R124)","v":0},107]
[{"$nulls":8},108,{"$f":"SUM('Debt Snowball Calculator'!D125,'Debt Snowball Calculator'!F125,'Debt Snowball Calculator'!H125,'Debt Snowball Calculator'!J125,'Debt Snowball Calculator'!L125,'Debt Snowball Calculator'!N125,'Debt Snowball Calculator'!P125,'Debt Snowball Calculator'!R125)","v":0},108]
[{"$nulls":8},109,{"$f":"SUM('Debt Snowball Calculator'!D126,'Debt Snowball Calculator'!F126,'Debt Snowball Calculator'!H126,'Debt Snowball Calculator'!J126,'Debt Snowball Calculator'!L126,'Debt Snowball Calculator'!N126,'Debt Snowball Calculator'!P126,'Debt Snowball Calculator'!R126)","v":0},109]
[{"$nulls":8},110,{"$f":"SUM('Debt Snowball Calculator'!D127,'Debt Snowball Calculator'!F127,'Debt Snowball Calculator'!H127,'Debt Snowball Calculator'!J127,'Debt Snowball Calculator'!L127,'Debt Snowball Calculator'!N127,'Debt Snowball Calculator'!P127,'Debt Snowball Calculator'!R127)","v":0},110]
[{"$nulls":8},111,{"$f":"SUM('Debt Snowball Calculator'!D128,'Debt Snowball Calculator'!F128,'Debt Snowball Calculator'!H128,'Debt Snowball Calculator'!J128,'Debt Snowball Calculator'!L128,'Debt Snowball Calculator'!N128,'Debt Snowball Calculator'!P128,'Debt Snowball Calculator'!R128)","v":0},111]
[{"$nulls":8},112,{"$f":"SUM('Debt Snowball Calculator'!D129,'Debt Snowball Calculator'!F129,'Debt Snowball Calculator'!H129,'Debt Snowball Calculator'!J129,'Debt Snowball Calculator'!L129,'Debt Snowball Calculator'!N129,'Debt Snowball Calculator'!P129,'Debt Snowball Calculator'!R129)","v":0},112]
[{"$nulls":8},113,{"$f":"SUM('Debt Snowball Calculator'!D130,'Debt Snowball Calculator'!F130,'Debt Snowball Calculator'!H130,'Debt Snowball Calculator'!J130,'Debt Snowball Calculator'!L130,'Debt Snowball Calculator'!N130,'Debt Snowball Calculator'!P130,'Debt Snowball Calculator'!R130)","v":0},113]
[{"$nulls":8},114,{"$f":"SUM('Debt Snowball Calculator'!D131,'Debt Snowball Calculator'!F131,'Debt Snowball Calculator'!H131,'Debt Snowball Calculator'!J131,'Debt Snowball Calculator'!L131,'Debt Snowball Calculator'!N131,'Debt Snowball Calculator'!P131,'Debt Snowball Calculator'!R131)","v":0},114]
[{"$nulls":8},115,{"$f":"SUM('Debt Snowball Calculator'!D132,'Debt Snowball Calculator'!F132,'Debt Snowball Calculator'!H132,'Debt Snowball Calculator'!J132,'Debt Snowball Calculator'!L132,'Debt Snowball Calculator'!N132,'Debt Snowball Calculator'!P132,'Debt Snowball Calculator'!R132)","v":0},115]
[{"$nulls":8},116,{"$f":"SUM('Debt Snowball Calculator'!D133,'Debt Snowball Calculator'!F133,'Debt Snowball Calculator'!H133,'Debt Snowball Calculator'!J133,'Debt Snowball Calculator'!L133,'Debt Snowball Calculator'!N133,'Debt Snowball Calculator'!P133,'Debt Snowball Calculator'!R133)","v":0},116]
[{"$nulls":8},117,{"$f":"SUM('Debt Snowball Calculator'!D134,'Debt Snowball Calculator'!F134,'Debt Snowball Calculator'!H134,'Debt Snowball Calculator'!J134,'Debt Snowball Calculator'!L134,'Debt Snowball Calculator'!N134,'Debt Snowball Calculator'!P134,'Debt Snowball Calculator'!R134)","v":0},117]
[{"$nulls":8},118,{"$f":"SUM('Debt Snowball Calculator'!D135,'Debt Snowball Calculator'!F135,'Debt Snowball Calculator'!H135,'Debt Snowball Calculator'!J135,'Debt Snowball Calculator'!L135,'Debt Snowball Calculator'!N135,'Debt Snowball Calculator'!P135,'Debt Snowball Calculator'!R135)","v":0},118]
[{"$nulls":8},119,{"$f":"SUM('Debt Snowball Calculator'!D136,'Debt Snowball Calculator'!F136,'Debt Snowball Calculator'!H136,'Debt Snowball Calculator'!J136,'Debt Snowball Calculator'!L136,'Debt Snowball Calculator'!N136,'Debt Snowball Calculator'!P136,'Debt Snowball Calculator'!R136)","v":0},119]
[{"$nulls":8},120,{"$f":"SUM('Debt Snowball Calculator'!D137,'Debt Snowball Calculator'!F137,'Debt Snowball Calculator'!H137,'Debt Snowball Calculator'!J137,'Debt Snowball Calculator'!L137,'Debt Snowball Calculator'!N137,'Debt Snowball Calculator'!P137,'Debt Snowball Calculator'!R137)","v":0},120]