{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Aizņēmuma kalkulators"],"not_rendered":{"defined_names":9},"read":"whole","date_system":"1900"}

{"sheet":"Aizņēmuma kalkulators","index":0,"n_rows":22,"n_cols":13,"rows_kept":22,"merged":[[1,1,1,3],[1,6,2,8],[1,11,2,12],[2,1,2,3],[6,5,6,6],[7,5,7,6],[10,2,10,5],[10,6,10,8],[10,9,10,12],[18,2,18,12]]}
[]
[null,"MĀCĪBU AIZŅĒMUMS ",{"$nulls":4},{"v":50000,"d":"50,000.00 €"},{"$nulls":4},"2011-05-10"]
[null,"KALKULATORS "]
[]
[null," Ir norādīts, ka jūsu kopējā mēneša mācību aizņēmuma atmaksa nepārsniedz 8% no jūsu pirmā darba gada algas."]
[]
[null,null,"Jūsu kombinētais pašreizējais mēneša maksājums:",null,null,{"$f":"CollegeLoans[[#Totals],[Pašreizējais mēneša maksājums]]","v":{"v":328.58590726058833,"d":"328.59 €"}},null,null,"Jūsu kombinētais plānotais ikmēneša maksājums:",{"$nulls":3},{"$f":"CollegeLoans[[#Totals],[Plānotais maksājums]]","v":{"v":328.58590726058833,"d":"328.59 €"}}]
[null,null,"Procentos no mēneša ienākumiem:",null,null,{"$f":"CollegeLoans[[#Totals],[Pašreizējais mēneša maksājums]]/EstimatedMonthlySalary","v":{"v":0.07886061774254119,"d":"7.89%"}},null,null,"  Procentos no mēneša ienākumiem.",{"$nulls":3},{"$f":"CollegeLoans[[#Totals],[Plānotais maksājums]]/EstimatedMonthlySalary","v":{"v":0.07886061774254119,"d":"7.89%"}}]
[]
[]
[null,null,"GALVENĀ AIZŅĒMUMA INFORMĀCIJA",{"$nulls":3},"AIZŅĒMUMA ATMAKSAS DATI",null,null,"DETALIZĒTA MAKSĀJUMU INFORMĀCIJA"]
[null,null,"Aizņēmuma nr.","Aizdevējs","Aizņēmuma summa","Gada procentu likme","Sākuma datums","Ilgums (gadi)","Beigu datums","Pašreizējais mēneša maksājums","Procenti kopā","Plānotais maksājums","Gada maksājumi"]
[null,null,"10998M88","Aizdevējs 1",{"v":10000,"d":"10,000.00 €"},{"v":0.05,"d":"5.00%"},"2011-04-01",10,{"$f":"IF(AND(CollegeLoans[[#This Row],[Sākuma datums]]>0,CollegeLoans[[#This Row],[Ilgums (gadi)]]>0),EDATE(CollegeLoans[[#This Row],[Sākuma datums]],CollegeLoans[[#This Row],[Ilgums (gadi)]]*12),\"\")","v":"2021-04-01"},{"$f":"IF(AND(LoanStartLToday,COUNT(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])=4,CollegeLoans[[#This Row],[Sākuma datums]]<TODAY()),PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0),\"\")","v":{"v":106.06551523907524,"d":"106.07 €"}},{"$f":"IFERROR((CollegeLoans[[#This Row],[Plānotais maksājums]]*(CollegeLoans[[#This Row],[Ilgums (gadi)]]*12))-CollegeLoans[[#This Row],[Aizņēmuma summa]],\"\")","v":{"v":2727.8618286890287,"d":"2,727.86 €"}},{"$f":"IF(COUNTA(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])<>4,\"\",PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0))","v":{"v":106.06551523907524,"d":"106.07 €"}},{"$f":"IFERROR(CollegeLoans[[#This Row],[Plānotais maksājums]]*12,\"\")","v":{"v":1272.7861828689029,"d":"1,272.79 €"}}]
[null,null,"20987N87","Aizdevējs 2",{"v":8000,"d":"8,000.00 €"},{"v":0.05,"d":"5.00%"},"2011-05-01",10,{"$f":"IF(AND(CollegeLoans[[#This Row],[Sākuma datums]]>0,CollegeLoans[[#This Row],[Ilgums (gadi)]]>0),EDATE(CollegeLoans[[#This Row],[Sākuma datums]],CollegeLoans[[#This Row],[Ilgums (gadi)]]*12),\"\")","v":"2021-05-01"},{"$f":"IF(AND(LoanStartLToday,COUNT(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])=4,CollegeLoans[[#This Row],[Sākuma datums]]<TODAY()),PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0),\"\")","v":{"v":84.85241219126019,"d":"84.85 €"}},{"$f":"IFERROR((CollegeLoans[[#This Row],[Plānotais maksājums]]*(CollegeLoans[[#This Row],[Ilgums (gadi)]]*12))-CollegeLoans[[#This Row],[Aizņēmuma summa]],\"\")","v":{"v":2182.289462951223,"d":"2,182.29 €"}},{"$f":"IF(COUNTA(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])<>4,\"\",PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0))","v":{"v":84.85241219126019,"d":"84.85 €"}},{"$f":"IFERROR(CollegeLoans[[#This Row],[Plānotais maksājums]]*12,\"\")","v":{"v":1018.2289462951222,"d":"1,018.23 €"}}]
[null,null,"36785LM","Aizdevējs 3",{"v":6000,"d":"6,000.00 €"},{"v":0.045,"d":"4.50%"},"2012-03-01",10,{"$f":"IF(AND(CollegeLoans[[#This Row],[Sākuma datums]]>0,CollegeLoans[[#This Row],[Ilgums (gadi)]]>0),EDATE(CollegeLoans[[#This Row],[Sākuma datums]],CollegeLoans[[#This Row],[Ilgums (gadi)]]*12),\"\")","v":"2022-03-01"},{"$f":"IF(AND(LoanStartLToday,COUNT(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])=4,CollegeLoans[[#This Row],[Sākuma datums]]<TODAY()),PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0),\"\")","v":{"v":62.18304525420918,"d":"62.18 €"}},{"$f":"IFERROR((CollegeLoans[[#This Row],[Plānotais maksājums]]*(CollegeLoans[[#This Row],[Ilgums (gadi)]]*12))-CollegeLoans[[#This Row],[Aizņēmuma summa]],\"\")","v":{"v":1461.9654305051017,"d":"1,461.97 €"}},{"$f":"IF(COUNTA(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])<>4,\"\",PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0))","v":{"v":62.18304525420918,"d":"62.18 €"}},{"$f":"IFERROR(CollegeLoans[[#This Row],[Plānotais maksājums]]*12,\"\")","v":{"v":746.1965430505102,"d":"746.20 €"}}]
[null,null,"765R43","Aizdevējs 4",{"v":4000,"d":"4,000.00 €"},{"v":0.05,"d":"5.00%"},"2012-05-01",5,{"$f":"IF(AND(CollegeLoans[[#This Row],[Sākuma datums]]>0,CollegeLoans[[#This Row],[Ilgums (gadi)]]>0),EDATE(CollegeLoans[[#This Row],[Sākuma datums]],CollegeLoans[[#This Row],[Ilgums (gadi)]]*12),\"\")","v":"2017-05-01"},{"$f":"IF(AND(LoanStartLToday,COUNT(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])=4,CollegeLoans[[#This Row],[Sākuma datums]]<TODAY()),PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0),\"\")","v":{"v":75.48493457604374,"d":"75.48 €"}},{"$f":"IFERROR((CollegeLoans[[#This Row],[Plānotais maksājums]]*(CollegeLoans[[#This Row],[Ilgums (gadi)]]*12))-CollegeLoans[[#This Row],[Aizņēmuma summa]],\"\")","v":{"v":529.0960745626244,"d":"529.10 €"}},{"$f":"IF(COUNTA(CollegeLoans[[#This Row],[Aizņēmuma summa]:[Ilgums (gadi)]])<>4,\"\",PMT(CollegeLoans[[#This Row],[Gada procentu likme]]/12,CollegeLoans[[#This Row],[Ilgums (gadi)]]*12,-CollegeLoans[[#This Row],[Aizņēmuma summa]],0,0))","v":{"v":75.48493457604374,"d":"75.48 €"}},{"$f":"IFERROR(CollegeLoans[[#This Row],[Plānotais maksājums]]*12,\"\")","v":{"v":905.8192149125249,"d":"905.82 €"}}]
[null,null,"Kopsummas",null,{"$f":"SUBTOTAL(109,CollegeLoans[Aizņēmuma summa])","v":{"v":28000,"d":"28,000.00 €"}},{"$nulls":4},{"$f":"SUBTOTAL(109,CollegeLoans[Pašreizējais mēneša maksājums])","v":{"v":328.58590726058833,"d":"328.59 €"}},{"$f":"SUBTOTAL(109,CollegeLoans[Procenti kopā])","v":{"v":6901.212796707978,"d":"6,901.21 €"}},{"$f":"SUBTOTAL(109,CollegeLoans[Plānotais maksājums])","v":{"v":328.58590726058833,"d":"328.59 €"}},{"$f":"SUBTOTAL(109,CollegeLoans[Gada maksājumi])","v":{"v":3943.03088712706,"d":"3,943.03 €"}}]
[null,null,"Vidēji",null,{"$f":"AVERAGE(CollegeLoans[Aizņēmuma summa])","v":{"v":7000,"d":"7,000.00 €"}},{"$f":"AVERAGE(CollegeLoans[Gada procentu likme])","v":{"v":0.04875,"d":"4.88%"}},{"$nulls":4},{"$f":"AVERAGE(CollegeLoans[Procenti kopā])","v":{"v":1725.3031991769944,"d":"1,725.30 €"}},null,{"$f":"AVERAGE(CollegeLoans[Gada maksājumi])","v":{"v":985.757721781765,"d":"985.76 €"}}]
[]
[{"$nulls":10},"Kopējā konsolidētā aizņēmuma atmaksa:",null,{"$f":"CollegeLoans[[#Totals],[Aizņēmuma summa]]+CollegeLoans[[#Totals],[Procenti kopā]]","v":{"v":34901.21279670798,"d":"34,901.21 €"}}]
[]
[{"$nulls":10},"Aplēstie mēneša ienākumi pēc mācību beigšanas:",null,{"$f":"(EstimatedAnnualSalary/12)","v":{"v":4166.666666666667,"d":"4,166.67 €"}}]