{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["A","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"A","index":0,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[61,1,65,8],[5,1,5,6],[1,1,1,8],[73,1,73,3],[3,1,3,2],[60,1,60,3],[3,3,3,7],[54,2,54,3],[67,1,67,6],[66,1,66,6],[56,1,57,6],[59,1,59,6],[24,1,24,6],[58,1,58,6],[8,1,8,2],[53,2,53,3],[16,1,16,2],[18,1,18,2],[48,2,48,3],[49,2,49,3],[51,2,51,3]]}
[]
[null,"Farm Storage Facility Loan (FSFL) Microloan (ML) Disbursement Calculator"]
[]
[null,"FSFL Applicant",null,"Curtis Murray"]
[]
[null,"Part A - FSFL Information"]
[null,"FSFL ML Number",null,"2016/00003"]
[]
[null,"FSFL Estimated ML Amount ",null,37000]
[]
[null,"AGGREGATE OUTSTANDING FSFL BALANCES, if applicable "]
[null,"1)",null,4000]
[null,"2)",null,2500]
[null,"3)",null,0]
[null,"4)",null,0]
[null,"5)",null,0]
[null,"Total Aggregate Outstanding Loan(s)",null,{"$f":"SUM(D12:D16)","v":6500}]
[]
[null,"FSFL ML LOAN AMOUNT AVAILABLE",null,{"$f":"50000-D17","v":43500}]
[]
[]
[null,null,null," Partial/Final"]
[null," What type of disbursement?",null,"Final"]
[]
[null,"Part B - Enter Eligible Receipts for this FSFL ML"]
[]
[null,"Item #","Vendor/ Contractor","Was the Vendor/   Contractor Paid in Full? enter \"Yes/No\"","Total Amount of Bill",null,"Payment Method: Check/Money Order/Credit Card/Cash",null,null," "]
[]
[null,"1)","Kelly's Concrete","Yes",19000,null,"Money order"]
[null,"2)","Thomas and Sons Construction","No",7500,null,"Check"]
[null,"3)","Electrical","No",17000,null,"Money order"]
[null,"4)"]
[null,"5)"]
[null,"6)"]
[null,"7)"]
[null,"8)"]
[null,"9)"]
[null,"10)"]
[null,"11)"]
[null,"12)"]
[null,"13)"]
[null,"14)"]
[null,"15)"]
[null,"16)"]
[null,"17)"]
[null,"18)"]
[null,"19)"]
[null,"20)"]
[null,"21)","Other Federal Grant(s) or Loan(s), if applicable",null,0]
[null,"22)","TOTAL FSFL PROJECT COST ",null,{"$f":"SUM(E29:E48)-E49","v":43500}]
[]
[null,"23)","Is producer eligible for FSFL ML?",null,{"$f":"IF(E50>D19,\"NO\",\"YES\")","v":"YES"}]
[]
[null,"24)","Minimum Down Payment Required ",null,{"$f":"IF(E52=\"YES\",E50*0.05,\"Not Eligible for FSFL ML\")","v":2175}]
[null,"25)","MAXIMUM FINAL FSFL ML AMOUNT",null,{"$f":"IF(E54=\"Not Eligible for FSFL ML\",\"$0.00\",SUM(E50-E54))","v":41325}]
[]
[null,"IMPORTANT:  Item 24 must be reviewed carefully to determine if the required 5% minimum down payment was received of the project cost (item 22)."]
[]
[null,"If necessary, an increase in the final loan amount may be available after a financial review, if requested by the borrower."]
[null,"Part C - Comments"]
[]
[]
[]
[]
[]
[]
[null,"Important:  File this disbursement calculator in the applicant's loan folder."]
[null,"*The preparer and reviewer must initial on CCC-195 A or B, item 8L that the disbursement calculator was prepared before issuing the FSFL."]

{"sheet":"Sheet1","index":1,"n_rows":4,"n_cols":4,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["Yes","Cash",null,"Partial"]
["No","Check",null,"Final"]
[null,"Credit card"]
[null,"Money order"]