{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Лист1","index":0,"n_rows":302,"n_cols":6,"rows_kept":302,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["График погашения"]
["Месяц","Сумма платежа, руб.","Платеж по основному долгу, руб.","Платеж по процентам, руб.","Остаток основного долга, руб.","Сумма кредита"]
["2017-02-01",27167,6667,20500,1993333,"2 000 000 руб."]
["2017-03-01",27098,6667,20432,1986667]
["2017-04-01",27030,6667,20363,1980000]
["2017-05-01",26962,6667,20295,1973333,"Переплата по кредиту"]
["2017-06-01",26893,6667,20227,1966667,"3 085 250 руб."]
["2017-07-01",26825,6667,20158,1960000]
["2017-08-01",26757,6667,20090,1953333]
["2017-09-01",26688,6667,20022,1946667]
["2017-10-01",26620,6667,19953,1940000,"Стоимость недвижимости"]
["2017-11-01",26552,6667,19885,1933333]
["2017-12-01",26483,6667,19817,1926667]
["2018-01-01",26415,6667,19748,1920000,"руб."]
["2018-02-01",26347,6667,19680,1913333,"Первоначальный взнос"]
["2018-03-01",26278,6667,19612,1906667]
["2018-04-01",26210,6667,19543,1900000]
["2018-05-01",26142,6667,19475,1893333,"                                              "]
["2018-06-01",26073,6667,19407,1886667]
["2018-07-01",26005,6667,19338,1880000]
["2018-08-01",25937,6667,19270,1873333,-0.6]
["2018-09-01",25868,6667,19202,1866667,"Сумма кредита"]
["2018-10-01",25800,6667,19133,1860000,"2 000 000 руб."]
["2018-11-01",25732,6667,19065,1853333,"Срок кредита"]
["2018-12-01",25663,6667,18997,1846667]
["2019-01-01",25595,6667,18928,1840000]
["2019-02-01",25527,6667,18860,1833333,"                                              "]
["2019-03-01",25458,6667,18792,1826667]
["2019-04-01",25390,6667,18723,1820000,"Процентная ставка i"]
["2019-05-01",25322,6667,18655,1813333]
["2019-06-01",25253,6667,18587,1806667]
["2019-07-01",25185,6667,18518,1800000]
["2019-08-01",25117,6667,18450,1793333]
["2019-09-01",25048,6667,18382,1786667]
["2019-10-01",24980,6667,18313,1780000]
["2019-11-01",24912,6667,18245,1773333]
["2019-12-01",24843,6667,18177,1766667]
["2020-01-01",24775,6667,18108,1760000]
["2020-02-01",24707,6667,18040,1753333]
["2020-03-01",24638,6667,17972,1746667]
["2020-04-01",24570,6667,17903,1740000]
["2020-05-01",24502,6667,17835,1733333]
["2020-06-01",24433,6667,17767,1726667]
["2020-07-01",24365,6667,17698,1720000]
["2020-08-01",24297,6667,17630,1713333]
["2020-09-01",24228,6667,17562,1706667]
["2020-10-01",24160,6667,17493,1700000]
["2020-11-01",24092,6667,17425,1693333]
["2020-12-01",24023,6667,17357,1686667]
["2021-01-01",23955,6667,17288,1680000]
["2021-02-01",23887,6667,17220,1673333]
["2021-03-01",23818,6667,17152,1666667]
["2021-04-01",23750,6667,17083,1660000]
["2021-05-01",23682,6667,17015,1653333]
["2021-06-01",23613,6667,16947,1646667]
["2021-07-01",23545,6667,16878,1640000]
["2021-08-01",23477,6667,16810,1633333]
["2021-09-01",23408,6667,16742,1626667]
["2021-10-01",23340,6667,16673,1620000]
["2021-11-01",23272,6667,16605,1613333]
["2021-12-01",23203,6667,16537,1606667]
["2022-01-01",23135,6667,16468,1600000]
["2022-02-01",23067,6667,16400,1593333]
["2022-03-01",22998,6667,16332,1586667]
["2022-04-01",22930,6667,16263,1580000]
["2022-05-01",22862,6667,16195,1573333]
["2022-06-01",22793,6667,16127,1566667]
["2022-07-01",22725,6667,16058,1560000]
["2022-08-01",22657,6667,15990,1553333]
["2022-09-01",22588,6667,15922,1546667]
["2022-10-01",22520,6667,15853,1540000]
["2022-11-01",22452,6667,15785,1533333]
["2022-12-01",22383,6667,15717,1526667]
["2023-01-01",22315,6667,15648,1520000]
["2023-02-01",22247,6667,15580,1513333]
["2023-03-01",22178,6667,15512,1506667]
["2023-04-01",22110,6667,15443,1500000]
["2023-05-01",22042,6667,15375,1493333]
["2023-06-01",21973,6667,15307,1486667]
["2023-07-01",21905,6667,15238,1480000]
["2023-08-01",21837,6667,15170,1473333]
["2023-09-01",21768,6667,15102,1466667]
["2023-10-01",21700,6667,15033,1460000]
["2023-11-01",21632,6667,14965,1453333]
["2023-12-01",21563,6667,14897,1446667]
["2024-01-01",21495,6667,14828,1440000]
["2024-02-01",21427,6667,14760,1433333]
["2024-03-01",21358,6667,14692,1426667]
["2024-04-01",21290,6667,14623,1420000]
["2024-05-01",21222,6667,14555,1413333]
["2024-06-01",21153,6667,14487,1406667]
["2024-07-01",21085,6667,14418,1400000]
["2024-08-01",21017,6667,14350,1393333]
["2024-09-01",20948,6667,14282,1386667]
["2024-10-01",20880,6667,14213,1380000]
["2024-11-01",20812,6667,14145,1373333]
["2024-12-01",20743,6667,14077,1366667]
["2025-01-01",20675,6667,14008,1360000]
["2025-02-01",20607,6667,13940,1353333]
["2025-03-01",20538,6667,13872,1346667]
["2025-04-01",20470,6667,13803,1340000]
["2025-05-01",20402,6667,13735,1333333]
["2025-06-01",20333,6667,13667,1326667]
["2025-07-01",20265,6667,13598,1320000]
["2025-08-01",20197,6667,13530,1313333]
["2025-09-01",20128,6667,13462,1306667]
["2025-10-01",20060,6667,13393,1300000]
["2025-11-01",19992,6667,13325,1293333]
["2025-12-01",19923,6667,13257,1286667]
["2026-01-01",19855,6667,13188,1280000]
["2026-02-01",19787,6667,13120,1273333]
["2026-03-01",19718,6667,13052,1266667]
["2026-04-01",19650,6667,12983,1260000]
["2026-05-01",19582,6667,12915,1253333]
["2026-06-01",19513,6667,12847,1246667]
["2026-07-01",19445,6667,12778,1240000]
["2026-08-01",19377,6667,12710,1233333]
["2026-09-01",19308,6667,12642,1226667]
["2026-10-01",19240,6667,12573,1220000]
["2026-11-01",19172,6667,12505,1213333]
["2026-12-01",19103,6667,12437,1206667]
["2027-01-01",19035,6667,12368,1200000]
["2027-02-01",18967,6667,12300,1193333]
["2027-03-01",18898,6667,12232,1186667]
["2027-04-01",18830,6667,12163,1180000]
["2027-05-01",18762,6667,12095,1173333]
["2027-06-01",18693,6667,12027,1166667]
["2027-07-01",18625,6667,11958,1160000]
["2027-08-01",18557,6667,11890,1153333]
["2027-09-01",18488,6667,11822,1146667]
["2027-10-01",18420,6667,11753,1140000]
["2027-11-01",18352,6667,11685,1133333]
["2027-12-01",18283,6667,11617,1126667]
["2028-01-01",18215,6667,11548,1120000]
["2028-02-01",18147,6667,11480,1113333]
["2028-03-01",18078,6667,11412,1106667]
["2028-04-01",18010,6667,11343,1100000]
["2028-05-01",17942,6667,11275,1093333]
["2028-06-01",17873,6667,11207,1086667]
["2028-07-01",17805,6667,11138,1080000]
["2028-08-01",17737,6667,11070,1073333]
["2028-09-01",17668,6667,11002,1066667]
["2028-10-01",17600,6667,10933,1060000]
["2028-11-01",17532,6667,10865,1053333]
["2028-12-01",17463,6667,10797,1046667]
["2029-01-01",17395,6667,10728,1040000]
["2029-02-01",17327,6667,10660,1033333]
["2029-03-01",17258,6667,10592,1026667]
["2029-04-01",17190,6667,10523,1020000]
["2029-05-01",17122,6667,10455,1013333]
["2029-06-01",17053,6667,10387,1006667]
["2029-07-01",16985,6667,10318,1000000]
["2029-08-01",16917,6667,10250,993333]
["2029-09-01",16848,6667,10182,986667]
["2029-10-01",16780,6667,10113,980000]
["2029-11-01",16712,6667,10045,973333]
["2029-12-01",16643,6667,9977,966667]
["2030-01-01",16575,6667,9908,960000]
["2030-02-01",16507,6667,9840,953333]
["2030-03-01",16438,6667,9772,946667]
["2030-04-01",16370,6667,9703,940000]
["2030-05-01",16302,6667,9635,933333]
["2030-06-01",16233,6667,9567,926667]
["2030-07-01",16165,6667,9498,920000]
["2030-08-01",16097,6667,9430,913333]
["2030-09-01",16028,6667,9362,906667]
["2030-10-01",15960,6667,9293,900000]
["2030-11-01",15892,6667,9225,893333]
["2030-12-01",15823,6667,9157,886667]
["2031-01-01",15755,6667,9088,880000]
["2031-02-01",15687,6667,9020,873333]
["2031-03-01",15618,6667,8952,866667]
["2031-04-01",15550,6667,8883,860000]
["2031-05-01",15482,6667,8815,853333]
["2031-06-01",15413,6667,8747,846667]
["2031-07-01",15345,6667,8678,840000]
["2031-08-01",15277,6667,8610,833333]
["2031-09-01",15208,6667,8542,826667]
["2031-10-01",15140,6667,8473,820000]
["2031-11-01",15072,6667,8405,813333]
["2031-12-01",15003,6667,8337,806667]
["2032-01-01",14935,6667,8268,800000]
["2032-02-01",14867,6667,8200,793333]
["2032-03-01",14798,6667,8132,786667]
["2032-04-01",14730,6667,8063,780000]
["2032-05-01",14662,6667,7995,773333]
["2032-06-01",14593,6667,7927,766667]
["2032-07-01",14525,6667,7858,760000]
["2032-08-01",14457,6667,7790,753333]
["2032-09-01",14388,6667,7722,746667]
["2032-10-01",14320,6667,7653,740000]
["2032-11-01",14252,6667,7585,733333]
["2032-12-01",14183,6667,7517,726667]
["2033-01-01",14115,6667,7448,720000]
["2033-02-01",14047,6667,7380,713333]
["2033-03-01",13978,6667,7312,706667]
["2033-04-01",13910,6667,7243,700000]
["2033-05-01",13842,6667,7175,693333]
["2033-06-01",13773,6667,7107,686667]
["2033-07-01",13705,6667,7038,680000]
["2033-08-01",13637,6667,6970,673333]
["2033-09-01",13568,6667,6902,666667]
["2033-10-01",13500,6667,6833,660000]
["2033-11-01",13432,6667,6765,653333]
["2033-12-01",13363,6667,6697,646667]
["2034-01-01",13295,6667,6628,640000]
["2034-02-01",13227,6667,6560,633333]
["2034-03-01",13158,6667,6492,626667]
["2034-04-01",13090,6667,6423,620000]
["2034-05-01",13022,6667,6355,613333]
["2034-06-01",12953,6667,6287,606667]
["2034-07-01",12885,6667,6218,600000]
["2034-08-01",12817,6667,6150,593333]
["2034-09-01",12748,6667,6082,586667]
["2034-10-01",12680,6667,6013,580000]
["2034-11-01",12612,6667,5945,573333]
["2034-12-01",12543,6667,5877,566667]
["2035-01-01",12475,6667,5808,560000]
["2035-02-01",12407,6667,5740,553333]
["2035-03-01",12338,6667,5672,546667]
["2035-04-01",12270,6667,5603,540000]
["2035-05-01",12202,6667,5535,533333]
["2035-06-01",12133,6667,5467,526667]
["2035-07-01",12065,6667,5398,520000]
["2035-08-01",11997,6667,5330,513333]
["2035-09-01",11928,6667,5262,506667]
["2035-10-01",11860,6667,5193,500000]
["2035-11-01",11792,6667,5125,493333]
["2035-12-01",11723,6667,5057,486667]
["2036-01-01",11655,6667,4988,480000]
["2036-02-01",11587,6667,4920,473333]
["2036-03-01",11518,6667,4852,466667]
["2036-04-01",11450,6667,4783,460000]
["2036-05-01",11382,6667,4715,453333]
["2036-06-01",11313,6667,4647,446667]
["2036-07-01",11245,6667,4578,440000]
["2036-08-01",11177,6667,4510,433333]
["2036-09-01",11108,6667,4442,426667]
["2036-10-01",11040,6667,4373,420000]
["2036-11-01",10972,6667,4305,413333]
["2036-12-01",10903,6667,4237,406667]
["2037-01-01",10835,6667,4168,400000]
["2037-02-01",10767,6667,4100,393333]
["2037-03-01",10698,6667,4032,386667]
["2037-04-01",10630,6667,3963,380000]
["2037-05-01",10562,6667,3895,373333]
["2037-06-01",10493,6667,3827,366667]
["2037-07-01",10425,6667,3758,360000]
["2037-08-01",10357,6667,3690,353333]
["2037-09-01",10288,6667,3622,346667]
["2037-10-01",10220,6667,3553,340000]
["2037-11-01",10152,6667,3485,333333]
["2037-12-01",10083,6667,3417,326667]
["2038-01-01",10015,6667,3348,320000]
["2038-02-01",9947,6667,3280,313333]
["2038-03-01",9878,6667,3212,306667]
["2038-04-01",9810,6667,3143,300000]
["2038-05-01",9742,6667,3075,293333]
["2038-06-01",9673,6667,3007,286667]
["2038-07-01",9605,6667,2938,280000]
["2038-08-01",9537,6667,2870,273333]
["2038-09-01",9468,6667,2802,266667]
["2038-10-01",9400,6667,2733,260000]
["2038-11-01",9332,6667,2665,253333]
["2038-12-01",9263,6667,2597,246667]
["2039-01-01",9195,6667,2528,240000]
["2039-02-01",9127,6667,2460,233333]
["2039-03-01",9058,6667,2392,226667]
["2039-04-01",8990,6667,2323,220000]
["2039-05-01",8922,6667,2255,213333]
["2039-06-01",8853,6667,2187,206667]
["2039-07-01",8785,6667,2118,200000]
["2039-08-01",8717,6667,2050,193333]
["2039-09-01",8648,6667,1982,186667]
["2039-10-01",8580,6667,1913,180000]
["2039-11-01",8512,6667,1845,173333]
["2039-12-01",8443,6667,1777,166667]
["2040-01-01",8375,6667,1708,160000]
["2040-02-01",8307,6667,1640,153333]
["2040-03-01",8238,6667,1572,146667]
["2040-04-01",8170,6667,1503,140000]
["2040-05-01",8102,6667,1435,133333]
["2040-06-01",8033,6667,1367,126667]
["2040-07-01",7965,6667,1298,120000]
["2040-08-01",7897,6667,1230,113333]
["2040-09-01",7828,6667,1162,106667]
["2040-10-01",7760,6667,1093,100000]
["2040-11-01",7692,6667,1025,93333]
["2040-12-01",7623,6667,957,86667]
["2041-01-01",7555,6667,888,80000]
["2041-02-01",7487,6667,820,73333]
["2041-03-01",7418,6667,752,66667]
["2041-04-01",7350,6667,683,60000]
["2041-05-01",7282,6667,615,53333]
["2041-06-01",7213,6667,547,46667]
["2041-07-01",7145,6667,478,40000]
["2041-08-01",7077,6667,410,33333]
["2041-09-01",7008,6667,342,26667]
["2041-10-01",6940,6667,273,20000]
["2041-11-01",6872,6667,205,13333]
["2041-12-01",6803,6667,137,6667]
["2042-01-01",6735,6667,68,0]

{"sheet":"Лист2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Лист3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}