{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["การคำนวณเงินกู้"],"not_rendered":{"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"การคำนวณเงินกู้","index":0,"n_rows":375,"n_cols":8,"rows_kept":375,"merged":[[0,2,0,7]]}
[null,null,"การคำนวณเงินกู้อย่างง่ายๆ"]
[]
[{"$nulls":4},"ป้อนค่า"]
[null,null,"จำนวนเงินกู้"]
[null,null,"อัตราดอกเบี้ยที่แท้จริง"]
[null,null,"ระยะเวลากู้ยืม"]
[null,null,"วันที่เริ่มต้นของเงินกู้"]
[]
[null,null,"การชำระรายเดือน",null,{"$f":"IF(Values_Entered,Monthly_Payment,\"\")","v":""}]
[null,null,"จำนวนเงินที่ชำระ",null,{"$f":"IF(Values_Entered,Loan_Years*12,\"\")","v":""}]
[null,null,"ดอกเบี้ยทั้งหมด",null,{"$f":"IF(Values_Entered,Total_Cost-Loan_Amount,\"\")","v":""}]
[null,null,"ต้นทุนรวมของเงินกู้",null,{"$f":"IF(Values_Entered,Monthly_Payment*Number_of_Payments,\"\")","v":""}]
[]
[]
[null,"จำนวน","วันที่ชำระเงิน","ดุลเริ่มต้น","การชำระเงิน","เงินต้น","ดอกเบี้ย","ดุลสิ้นสุด"]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]