{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Loan Calculator"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Loan Calculator","index":0,"n_rows":375,"n_cols":8,"rows_kept":375,"merged":[[0,2,0,7]],"flags":["formulas_cached_only"]}
[null,null,"Simple Loan Calculator"]
[]
[{"$nulls":4},"Enter values"]
[null,null,"Loan amount"]
[null,null,"Annual interest rate"]
[null,null,"Loan period in years"]
[null,null,"Start date of loan"]
[]
[null,null,"Monthly payment",null,""]
[null,null,"Number of payments",null,""]
[null,null,"Total interest",null,""]
[null,null,"Total cost of loan",null,""]
[]
[]
[null,"No.","Payment Date","Beginning Balance","Payment","Principal","Interest","Ending Balance"]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]