PS.... I wrote:
I wrote:
Instead of trying to detail every change, I suggest that you download my
modified version of your file, titled "Capital Lease Amortization Table
modified.xlsx" from http://www.box.com/s/0ae1t9m7jlgcbdzk9qfv.

If you already downloaded that file, please download the updated version;
same link.

I forgot to mention.... Ignore any errors in the box.com preview. It is
buggy. Simply download the file.