what formulas go into blue blanks?

E D F B FHA 5.50% 30 360 $ 250,000.00 3.50% IRR 3 4 5 20/80 6 Annual Rate 7 Monthly Rate 8 Term Years 9 Term Months 10 Price 11 Percent Down 12 Down Payment 13 1st Mortgage 14 Monthly Payment 15 Marginal Tax Rate 16 17 Upfront MIP Percentage 18 Upfront MIP $ 19 MIP Annual Rate 20 MIP Monthly Rate 21 Monthly MIP Amount 22 23 Annual Appreciation Rate 24 Monthly Appreciation Rate 25 26 $0.00 30% 1.75% Based on Loan Amount 0 0.90% 0.0750% MIP Deductible O if Yes 1 if No 2% Interest Principal Balance Afte 250,000.00 27 Home Value 28 S 29 30 31 32 1st Mortage P&I 0 1 2 3