{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Debt_List","Snowball"],"not_rendered":{"images":4,"macros":1,"defined_names":27,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Debt_List","index":0,"n_rows":58,"n_cols":10,"rows_kept":58}
[null,"Debt Snowball Calculator v.4"]
[null,"Number of creditors:",{"$f":"COUNTA(B9:B111)","v":6},null,"Starting Month:"]
[null,"Total Debt:",{"$f":"SUM(C9:C50)","v":{"v":43500,"d":"43,500.00"}},null,"2016-10-01"]
[null,"Applied to Debt each month:",{"$f":"SUM(E9:E69)+Extra_Monthly","v":{"v":1477.56,"d":"1,477.56"}}]
[null,"Extra Monthly $$$ to apply to debt:",{"v":0,"d":"0.00"}]
[null,"Extra One-Time $$$ to throw at debt:",{"v":0,"d":"0.00"}]
[{"$nulls":6},"Done!"]
[null,"Name","Balance","Interest Rate","Monthly\nPayment","Sort Order","Starting Balance","Payment Amount","Extra \"Snow\" to Apply","New\nBalance"]
[null,"Credit Card #1",{"v":1000,"d":"1,000.00"},{"v":0.169,"d":"16.90%"},{"v":62,"d":"62.00"},2,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Credit Card #2",{"v":500,"d":"500.00"},{"v":0.129,"d":"12.90%"},{"v":35,"d":"35.00"},3,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Credit Card #3",{"v":2500,"d":"2,500.00"},{"v":0.199,"d":"19.90%"},163.56,1,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Car Loan",{"v":7500,"d":"7,500.00"},{"v":0.08,"d":"8.00%"},{"v":425,"d":"425.00"},4,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Home Equity Loan",{"v":32000,"d":"32,000.00"},{"v":0.048,"d":"4.80%"},{"v":792,"d":"792.00"},5,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
{"$rows_empty":36}
[{"$nulls":9},{"$f":"SUM(J9:J50)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Change Log","1 (Fastest!)"]
[null,null,"2 (Fast)"]
[null,null,"3 (Medium)"]
[null,null,"4 (Slow-ish)"]
[null,null,"5 (Slow)"]

{"sheet":"Snowball","index":1,"n_rows":3,"n_cols":8,"rows_kept":3}
["My Debt Snowball Results",null,null,"Start:","End:"]
[{"$nulls":3},{"$f":"MIN(A4:A65536)","v":"00:00:00"},{"$f":"MAX(A4:A65536)","v":"00:00:00"}]
["Month","Name","Starting Balance","Payment","Principle","Interest","New Balance","Total Debt Remaining"]