{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Расчет","Калькулятор_от дохода","Параметры","Печать","Расчет по доходу заемщика","Справочники и промежут.расчет","График_польз.срок","График_180","График_240","График_300","График_360","Прогноз переменной ставки","Графики","ШаблонПечати","Справочник","Инструкция","Лист1"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":58,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Расчет","index":0,"n_rows":404,"n_cols":26,"rows_kept":404,"cut":false,"hidden":true,"merged":[[0,0,0,13]]}
["Кредит (займ) по ЦЖЗ"]
["Номер процентного периода","Кол-во дней в процентном периоде","Последняя дата процентного периода","ООД на начало периода","Платеж по кредиту (займу)","Начисленные проценты  по основному долгу","Уплаченные проценты по основному долгу ","Аморти-зация основного долга","ООД на конец периода","Плановая накопленная процентная задолженность на начало периода","Начисленные проценты по накопленной процентной задолжен-ности","Уплаченные проценты по накоплен-ной процентной задолжен-ности","Рост (+) / погашение (-) задолженности","Плановая накопленная процентная задолжен-ность на конец периода"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[1,14,"2016-08-31",2600000,0,11099.02,null,null,2600000,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M4>0,0,-M4)","v":0}]
[2,30,"2016-09-30",2600000,39403.020000000004,22718.03,33817.050000000003,5585.9700000000012,2594414.0300000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[3,31,"2016-10-31",2594414.0300000003,28304,23424.87,23424.87,4879.130000000001,2589534.9,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[4,30,"2016-11-30",2589534.9,28304,22626.59,22626.59,5677.41,2583857.4900000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[5,31,"2016-12-31",2583857.4900000002,28304,23329.55,23329.55,4974.4500000000007,2578883.04,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[6,31,"2017-01-31",2578883.04,28304,20588.670000000002,20588.670000000002,7715.3299999999981,2571167.71,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[7,28,"2017-02-28",2571167.71,28304,18540.580000000002,18540.580000000002,9763.4199999999983,2561404.29,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[8,31,"2017-03-31",2561404.29,28304,20449.13,20449.13,7854.869999999999,2553549.42,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[9,30,"2017-04-30",2553549.42,28304,19728.79,19728.79,8575.2099999999991,2544974.21,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[10,31,"2017-05-31",2544974.21,28304,20317.96,20317.96,7986.0400000000009,2536988.17,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[11,30,"2017-06-30",2536988.17,28304,19600.84,19600.84,8703.16,2528285.0100000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[12,31,"2017-07-31",2528285.0100000002,28304,20184.72,20184.72,8119.2799999999988,2520165.73,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[13,31,"2017-08-31",2520165.73,28304,20119.900000000001,20119.900000000001,8184.0999999999985,2511981.63,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[14,30,"2017-09-30",2511981.63,28304,19407.64,19407.64,8896.36,2503085.27,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[15,31,"2017-10-31",2503085.27,28304,19983.54,19983.54,8320.4599999999991,2494764.81,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[16,30,"2017-11-30",2494764.81,28304,19274.62,19274.62,9029.380000000001,2485735.4300000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[17,31,"2017-12-31",2485735.4300000002,28304,19845.02,19845.02,8458.98,2477276.4500000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[18,31,"2018-01-31",2477276.4500000002,28304,19777.490000000002,19777.490000000002,8526.5099999999984,2468749.94,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[19,28,"2018-02-28",2468749.94,28304,17802.05,17802.05,10501.95,2458247.9900000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[20,31,"2018-03-31",2458247.9900000002,28304,19625.57,19625.57,8678.43,2449569.56,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[21,30,"2018-04-30",2449569.56,28304,18925.439999999999,18925.439999999999,9378.5600000000013,2440191,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[22,31,"2018-05-31",2440191,28304,19481.420000000002,19481.420000000002,8822.5799999999981,2431368.42,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[23,30,"2018-06-30",2431368.42,28304,18784.82,18784.82,9519.18,2421849.2400000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[24,31,"2018-07-31",2421849.2400000002,28304,19334.98,19334.98,8969.02,2412880.2200000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[25,31,"2018-08-31",2412880.2200000002,28304,19263.38,19263.38,9040.619999999999,2403839.6,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[26,30,"2018-09-30",2403839.6,28304,18572.13,18572.13,9731.869999999999,2394107.73,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[27,31,"2018-10-31",2394107.73,28304,19113.510000000002,19113.510000000002,9190.489999999998,2384917.2400000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[28,30,"2018-11-30",2384917.2400000002,28304,18425.939999999999,18425.939999999999,9878.0600000000013,2375039.1800000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[29,31,"2018-12-31",2375039.1800000002,28304,18961.27,18961.27,9342.73,2365696.4500000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[30,31,"2019-01-31",2365696.4500000002,28304,18886.68,18886.68,9417.32,2356279.13,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[31,28,"2019-02-28",2356279.13,28304,16991.03,16991.03,11312.970000000001,2344966.16,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[32,31,"2019-03-31",2344966.16,28304,18721.18,18721.18,9582.82,2335383.34,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[33,30,"2019-04-30",2335383.34,28304,18043.240000000002,18043.240000000002,10260.759999999998,2325122.58,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[34,31,"2019-05-31",2325122.58,28304,18562.760000000002,18562.760000000002,9741.239999999998,2315381.34,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[35,30,"2019-06-30",2315381.34,28304,17888.7,17888.7,10415.299999999999,2304966.04,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[36,31,"2019-07-31",2304966.04,28304,18401.84,18401.84,9902.16,2295063.88,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[37,31,"2019-08-31",2295063.88,28304,18322.78,18322.78,9981.2200000000012,2285082.66,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[38,30,"2019-09-30",2285082.66,28304,17654.61,17654.61,10649.39,2274433.27,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[39,31,"2019-10-31",2274433.27,28304,18158.080000000002,18158.080000000002,10145.919999999998,2264287.35,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[40,30,"2019-11-30",2264287.35,28304,17493.95,17493.95,10810.05,2253477.3000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[41,31,"2019-12-31",2253477.3000000003,28304,17990.77,17990.77,10313.23,2243164.0699999998,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[42,31,"2020-01-31",2243164.0699999998,28304,17859.510000000002,17859.510000000002,10444.489999999998,2232719.58,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[43,29,"2020-02-29",2232719.58,28304,16629.490000000002,16629.490000000002,11674.509999999998,2221045.0699999998,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[44,31,"2020-03-31",2221045.0699999998,28304,17683.400000000001,17683.400000000001,10620.599999999999,2210424.4700000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[45,30,"2020-04-30",2210424.4700000002,28304,17031.14,17031.14,11272.86,2199151.61,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[46,31,"2020-05-31",2199151.61,28304,17509.09,17509.09,10794.91,2188356.7000000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[47,30,"2020-06-30",2188356.7000000002,28304,16861.11,16861.11,11442.89,2176913.81,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[48,31,"2020-07-31",2176913.81,28304,17332.04,17332.04,10971.96,2165941.85,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[49,31,"2020-08-31",2165941.85,28304,17244.68,17244.68,11059.32,2154882.5300000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[50,30,"2020-09-30",2154882.5300000003,28304,16603.189999999999,16603.189999999999,11700.810000000001,2143181.7200000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[51,31,"2020-10-31",2143181.7200000002,28304,17063.47,17063.47,11240.529999999999,2131941.19,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[52,30,"2020-11-30",2131941.19,28304,16426.43,16426.43,11877.57,2120063.62,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[53,31,"2020-12-31",2120063.62,28304,16879.41,16879.41,11424.59,2108639.0300000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[54,31,"2021-01-31",2108639.0300000003,28304,16834.45,16834.45,11469.55,2097169.48,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[55,28,"2021-02-28",2097169.48,28304,15122.6,15122.6,13181.4,2083988.08,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[56,31,"2021-03-31",2083988.08,28304,16637.650000000001,16637.650000000001,11666.349999999999,2072321.73,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[57,30,"2021-04-30",2072321.73,28304,16010.81,16010.81,12293.19,2060028.54,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[58,31,"2021-05-31",2060028.54,28304,16446.36,16446.36,11857.64,2048170.9000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[59,30,"2021-06-30",2048170.9000000001,28304,15824.220000000001,15824.220000000001,12479.779999999999,2035691.12,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[60,31,"2021-07-31",2035691.12,28304,16252.07,16252.07,12051.93,2023639.19,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[61,31,"2021-08-31",2023639.19,28304,16155.85,16155.85,12148.15,2011491.04,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[62,30,"2021-09-30",2011491.04,28304,15540.83,15540.83,12763.17,1998727.87,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[63,31,"2021-10-31",1998727.87,28304,15956.970000000001,15956.970000000001,12347.029999999999,1986380.84,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[64,30,"2021-11-30",1986380.84,28304,15346.83,15346.83,12957.17,1973423.67,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[65,31,"2021-12-31",1973423.67,28304,15754.95,15754.95,12549.05,1960874.62,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M68>0,0,-M68)","v":0}]
[66,31,"2022-01-31",1960874.62,28304,15654.76,15654.76,12649.24,1948225.3800000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[67,28,"2022-02-28",1948225.3800000001,28304,14048.57,14048.57,14255.43,1933969.95,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[68,31,"2022-03-31",1933969.95,28304,15439.970000000001,15439.970000000001,12864.029999999999,1921105.9199999999,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[69,30,"2022-04-30",1921105.9199999999,28304,14842.52,14842.52,13461.48,1907644.44,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[70,31,"2022-05-31",1907644.44,28304,15229.800000000001,15229.800000000001,13074.199999999999,1894570.24,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[71,30,"2022-06-30",1894570.24,28304,14637.5,14637.5,13666.5,1880903.74,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[72,31,"2022-07-31",1880903.74,28304,15016.31,15016.31,13287.69,1867616.05,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[73,31,"2022-08-31",1867616.05,28304,14910.23,14910.23,13393.77,1854222.28,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[74,30,"2022-09-30",1854222.28,28304,14325.77,14325.77,13978.23,1840244.05,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[75,31,"2022-10-31",1840244.05,28304,14691.7,14691.7,13612.3,1826631.75,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[76,30,"2022-11-30",1826631.75,28304,14112.61,14112.61,14191.39,1812440.36,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[77,31,"2022-12-31",1812440.36,28304,14469.73,14469.73,13834.27,1798606.09,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[78,31,"2023-01-31",1798606.09,28304,14359.28,14359.28,13944.72,1784661.37,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[79,28,"2023-02-28",1784661.37,28304,12869.12,12869.12,15434.88,1769226.49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[80,31,"2023-03-31",1769226.49,28304,14124.73,14124.73,14179.27,1755047.22,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[81,30,"2023-04-30",1755047.22,28304,13559.54,13559.54,14744.46,1740302.76,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[82,31,"2023-05-31",1740302.76,28304,13893.81,13893.81,14410.19,1725892.57,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[83,30,"2023-06-30",1725892.57,28304,13334.29,13334.29,14969.71,1710922.86,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[84,31,"2023-07-31",1710922.86,28304,13659.26,13659.26,14644.74,1696278.12,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[85,31,"2023-08-31",1696278.12,28304,13542.34,13542.34,14761.66,1681516.46,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[86,30,"2023-09-30",1681516.46,28304,12991.44,12991.44,15312.56,1666203.9000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[87,31,"2023-10-31",1666203.9000000001,28304,13302.24,13302.24,15001.76,1651202.1400000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[88,30,"2023-11-30",1651202.1400000001,28304,12757.23,12757.23,15546.77,1635655.37,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[89,31,"2023-12-31",1635655.37,28304,13058.36,13058.36,15245.64,1620409.73,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[90,31,"2024-01-31",1620409.73,28304,12901.29,12901.29,15402.71,1605007.02,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[91,29,"2024-02-29",1605007.02,28304,11954.23,11954.23,16349.77,1588657.25,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[92,31,"2024-03-31",1588657.25,28304,12648.49,12648.49,15655.51,1573001.74,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[93,30,"2024-04-30",1573001.74,28304,12119.85,12119.85,16184.15,1556817.59,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[94,31,"2024-05-31",1556817.59,28304,12394.99,12394.99,15909.01,1540908.58,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[95,30,"2024-06-30",1540908.58,28304,11872.57,11872.57,16431.43,1524477.1500000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[96,31,"2024-07-31",1524477.1500000001,28304,12137.5,12137.5,16166.5,1508310.6500000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[97,31,"2024-08-31",1508310.6500000001,28304,12008.79,12008.79,16295.21,1492015.44,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[98,30,"2024-09-30",1492015.44,28304,11495.86,11495.86,16808.14,1475207.3,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[99,31,"2024-10-31",1475207.3,28304,11745.23,11745.23,16558.77,1458648.53,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[100,30,"2024-11-30",1458648.53,28304,11238.77,11238.77,17065.23,1441583.3,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[101,31,"2024-12-31",1441583.3,28304,11477.52,11477.52,16826.48,1424756.82,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[102,31,"2025-01-31",1424756.82,28304,11374.630000000001,11374.630000000001,16929.37,1407827.45,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[103,28,"2025-02-28",1407827.45,28304,10151.790000000001,10151.790000000001,18152.21,1389675.24,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[104,31,"2025-03-31",1389675.24,28304,11094.56,11094.56,17209.440000000002,1372465.8,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[105,30,"2025-04-30",1372465.8,28304,10603.710000000001,10603.710000000001,17700.29,1354765.51,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[106,31,"2025-05-31",1354765.51,28304,10815.85,10815.85,17488.150000000001,1337277.3600000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[107,30,"2025-06-30",1337277.3600000001,28304,10331.84,10331.84,17972.16,1319305.2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[108,31,"2025-07-31",1319305.2,28304,10532.75,10532.75,17771.25,1301533.95,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[109,31,"2025-08-31",1301533.95,28304,10390.880000000001,10390.880000000001,17913.12,1283620.83,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[110,30,"2025-09-30",1283620.83,28304,9917.2900000000009,9917.2900000000009,18386.71,1265234.1200000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[111,31,"2025-10-31",1265234.1200000001,28304,10101.07,10101.07,18202.93,1247031.19,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[112,30,"2025-11-30",1247031.19,28304,9634.6,9634.6,18669.400000000001,1228361.79,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[113,31,"2025-12-31",1228361.79,28304,9806.7000000000007,9806.7000000000007,18497.3,1209864.49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[114,31,"2026-01-31",1209864.49,28304,9659.0300000000007,9659.0300000000007,18644.97,1191219.52,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[115,28,"2026-02-28",1191219.52,28304,8589.84,8589.84,19714.16,1171505.3600000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[116,31,"2026-03-31",1171505.3600000001,28304,9352.7900000000009,9352.7900000000009,18951.21,1152554.1500000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[117,30,"2026-04-30",1152554.1500000001,28304,8904.66,8904.66,19399.34,1133154.81,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[118,31,"2026-05-31",1133154.81,28304,9046.61,9046.61,19257.39,1113897.42,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[119,30,"2026-06-30",1113897.42,28304,8606,8606,19698,1094199.42,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[120,31,"2026-07-31",1094199.42,28304,8735.61,8735.61,19568.39,1074631.03,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[121,31,"2026-08-31",1074631.03,28304,8579.380000000001,8579.380000000001,19724.62,1054906.4099999999,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[122,30,"2026-09-30",1054906.4099999999,28304,8150.24,8150.24,20153.760000000002,1034752.65,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[123,31,"2026-10-31",1034752.65,28304,8261.01,8261.01,20042.989999999998,1014709.66,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[124,30,"2026-11-30",1014709.66,28304,7839.67,7839.67,20464.330000000002,994245.33000000007,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[125,31,"2026-12-31",994245.33000000007,28304,7937.62,7937.62,20366.38,973878.95000000007,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[126,31,"2027-01-31",973878.95000000007,28304,7775.02,7775.02,20528.98,953349.97,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[127,28,"2027-02-28",953349.97,28304,6874.57,6874.57,21429.43,931920.54,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[128,31,"2027-03-31",931920.54,28304,7440.05,7440.05,20863.95,911056.59,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[129,30,"2027-04-30",911056.59,28304,7038.85,7038.85,21265.15,889791.44000000006,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M132>0,0,-M132)","v":0}]
[130,31,"2027-05-31",889791.44000000006,28304,7103.7,7103.7,21200.3,868591.14,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[131,30,"2027-06-30",868591.14,28304,6710.76,6710.76,21593.239999999998,846997.9,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[132,31,"2027-07-31",846997.9,28304,6762.06,6762.06,21541.94,825455.96,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[133,31,"2027-08-31",825455.96,28304,6590.08,6590.08,21713.919999999998,803742.04,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[134,30,"2027-09-30",803742.04,28304,6209.7300000000005,6209.7300000000005,22094.27,781647.77,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[135,31,"2027-10-31",781647.77,28304,6240.33,6240.33,22063.67,759584.1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[136,30,"2027-11-30",759584.1,28304,5868.57,5868.57,22435.43,737148.67,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[137,31,"2027-12-31",737148.67,28304,5885.07,5885.07,22418.93,714729.74,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[138,31,"2028-01-31",714729.74,28304,5690.5,5690.5,22613.5,692116.24,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[139,29,"2028-02-29",692116.24,28304,5154.9400000000005,5154.9400000000005,23149.059999999998,668967.18000000005,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[140,31,"2028-03-31",668967.18000000005,28304,5326.1500000000005,5326.1500000000005,22977.85,645989.32999999996,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[141,30,"2028-04-30",645989.32999999996,28304,4977.29,4977.29,23326.71,622662.62,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[142,31,"2028-05-31",622662.62,28304,4957.4800000000005,4957.4800000000005,23346.52,599316.1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[143,30,"2028-06-30",599316.1,28304,4617.68,4617.68,23686.32,575629.78,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[144,31,"2028-07-31",575629.78,28304,4583.0200000000004,4583.0200000000004,23720.98,551908.80000000005,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[145,31,"2028-08-31",551908.80000000005,28304,4394.16,4394.16,23909.84,527998.96,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[146,30,"2028-09-30",527998.96,28304,4068.19,4068.19,24235.81,503763.15,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[147,31,"2028-10-31",503763.15,28304,4010.84,4010.84,24293.16,479469.99,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[148,30,"2028-11-30",479469.99,28304,3694.28,3694.28,24609.72,454860.27,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[149,31,"2028-12-31",454860.27,28304,3621.48,3621.48,24682.52,430177.75,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[150,31,"2029-01-31",430177.75,28304,3434.35,3434.35,24869.65,405308.10000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[151,28,"2029-02-28",405308.10000000003,28304,2922.66,2922.66,25381.34,379926.76,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[152,31,"2029-03-31",379926.76,28304,3033.17,3033.17,25270.83,354655.93,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[153,30,"2029-04-30",354655.93,28304,2740.08,2740.08,25563.919999999998,329092.01,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[154,31,"2029-05-31",329092.01,28304,2627.33,2627.33,25676.67,303415.34000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[155,30,"2029-06-30",303415.34000000003,28304,2344.2000000000003,2344.2000000000003,25959.8,277455.53999999998,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[156,31,"2029-07-31",277455.53999999998,28304,2215.08,2215.08,26088.92,251366.62,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[157,31,"2029-08-31",251366.62,28304,2006.8,2006.8,26297.200000000001,225069.42,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[158,30,"2029-09-30",225069.42,28304,1738.89,1738.89,26565.11,198504.31,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[159,31,"2029-10-31",198504.31,28304,1584.77,1584.77,26719.23,171785.08000000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[160,30,"2029-11-30",171785.08000000002,28304,1327.22,1327.22,26976.78,144808.30000000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[161,31,"2029-12-31",144808.30000000002,28304,1156.0899999999999,1156.0899999999999,27147.91,117660.39,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[162,31,"2030-01-31",117660.39,28304,939.35,939.35,27364.65,90295.74,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[163,28,"2030-02-28",90295.74,28304,651.12,651.12,27652.880000000001,62642.86,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[164,31,"2030-03-31",62642.86,28304,500.11,500.11,27803.89,34838.97,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[165,30,"2030-04-30",34838.97,28304,269.17,269.17,28034.83,6804.14,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[166,31,"2030-05-31",6804.14,6858.46,54.32,54.32,6804.14,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,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(M196>0,0,-M196)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,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(M260>0,0,-M260)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,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(M324>0,0,-M324)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,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(M388>0,0,-M388)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Калькулятор_от дохода","index":1,"n_rows":206,"n_cols":28,"rows_kept":206,"cut":false,"hidden":false,"merged":[[52,15,52,21],[56,15,56,21],[58,15,58,21],[61,13,61,21],[54,15,54,21],[50,15,50,21],[33,12,33,13],[36,12,36,13],[38,12,38,13],[40,12,40,13],[44,12,44,13],[44,15,44,21],[46,15,46,21],[48,15,48,21],[27,15,27,19],[5,12,7,21],[11,15,11,19],[15,17,15,19],[17,15,17,19],[19,15,19,17]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Версия 1.29."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"ПРЕДВАРИТЕЛЬНЫЙ РАСЧЕТ ПАРАМЕТРОВ КРЕДИТОВАНИЯ"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Продукт",null,null,"Приобретение жилья на этапе строительства",null,null,null,null,null,{"$f":"IF(P12=$M$120,\"Заявки до 30.12.2016\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Опции"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Материнский капитал",{"$f":"IF(P16=\"да\",'Справочники и промежут.расчет'!$J157,\"\")","v":""},null,null,null,"Размер материнского капитала",null,null,null,453026]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора",{"$f":"IF(P18=\"да\",'Справочники и промежут.расчет'!$J158,\"\")","v":""},null,"НЕТ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Переменная ставка",{"$f":"IF(P20=\"да\",'Справочники и промежут.расчет'!$J156,\"\")","v":""},null,null,null,null,null,"Дата выдачи ",null,"2017-04-01"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Апартаменты",{"$f":"IF(P22=\"да\",'Справочники и промежут.расчет'!$J159,\"\")","v":""},null,"НЕТ",null,null,null,"Строительство апартаментов завершено",null,"ДА"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Легкая ипотека",{"$f":"IF(P24=\"да\",'Справочники и промежут.расчет'!$J161,\"\")","v":""},null,"НЕТ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Вычет из ставки от контрагента",{"$f":"IF(P26=\"да\",'Справочники и промежут.расчет'!$J160,\"\")","v":""},null,"НЕТ",null,null,null,"размер вычета, п.п.",null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Регион предмета ипотеки",null,null,"г.Москва",null,null,null,null,null,{"$f":"VLOOKUP(P28,'Справочники и промежут.расчет'!$B$24:$D$106,3,FALSE)","v":" "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Доходы заемщиков:",null,null,"Заемщик 1:",null,"Заемщик 2:",null,"Заемщик 3:",null,"Заемщик 4:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Вид дохода",null,null,"Работа по найму",null,"Работа по найму",null,"Работа по найму",null,"Работа по найму"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Средний доход за 6 месяцев за вычетом налогов",null,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Обязательства заемщика:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Алименты",null,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ежемесячные платежи по текущим кредитным обязательствам заемщика, с оставшимся сроком исполнения более 3 месяцев",null,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Лимит по имеющимся кредитным картам \n(вне зависимости от факта его использования)",null,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Возраст заемщика, полных лет",null,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Общее количество несовершеннолетних детей всех заемщиков, за исключением детей, содержание которых обеспечено алиментами",null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Социальная категория заемщика",null,null,"НЕТ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Личное страхование заемщика",null,null,"ДА"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Первоначальный взнос, %",{"$f":"IF(P51<'Справочники и промежут.расчет'!$M$82,\"малый взнос\",\"\")","v":""},null,0.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cумма кредита, руб.",{"$f":"IF($N$62<>$R$135,\"не учитывается в расчете\",IF($P$53>'Справочники и промежут.расчет'!$Q$118,\"превышение суммы\",\"\"))","v":"не учитывается в расчете"},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Сумма платежа, руб.",{"$f":"IF($N$62<>$R$137,\"не учитывается в расчете\",\"\")","v":"не учитывается в расчете"},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Срок кредита, мес.",null,null,360]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Стоимость жилья, руб.",{"$f":"IF($N$62<>$R$136,\"не учитывается в расчете\",\"\")","v":""},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Предварительные параметры кредитования"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Выбор параметра расчета","По стоимости жилья"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Срок кредита (первоначальный), мес.",{"$f":"'Расчет по доходу заемщика'!$E$41","v":360},null,{"$f":"'Расчет по доходу заемщика'!$F$41","v":180},null,{"$f":"'Расчет по доходу заемщика'!$G$41","v":240},null,{"$f":"'Расчет по доходу заемщика'!$H$41","v":300},null,{"$f":"'Расчет по доходу заемщика'!I41","v":360}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Срок кредита (расчетный), мес.",{"$f":"IF($P$20=\"нет\",$N$64,График_польз.срок!$D$6)","v":0},null,{"$f":"IF($P$20=\"нет\",$P$64,График_180!$D$6)","v":0},null,{"$f":"IF($P$20=\"нет\",$R$64,График_240!$D$6)","v":0},null,{"$f":"IF($P$20=\"нет\",$T$64,График_300!$D$6)","v":0},null,{"$f":"IF($P$20=\"нет\",$V$64,График_360!$D$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N62=R134,\"Максимальная сумма кредита\",\"Сумма кредита\")","v":"Сумма кредита"},{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$42,'Расчет по доходу заемщика'!$E$76)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$42,'Расчет по доходу заемщика'!$F$76)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$42,'Расчет по доходу заемщика'!$G$76)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$42,'Расчет по доходу заемщика'!$H$76)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$42,'Расчет по доходу заемщика'!$I$76)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Сумма первоначального взноса",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$43,'Расчет по доходу заемщика'!$E$77)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$43,'Расчет по доходу заемщика'!$F$77)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$43,'Расчет по доходу заемщика'!$G$77)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$43,'Расчет по доходу заемщика'!$H$77)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$43,'Расчет по доходу заемщика'!$I$77)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Стоимость жилья",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$44,'Расчет по доходу заемщика'!$E$78)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$44,'Расчет по доходу заемщика'!$F$78)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$44,'Расчет по доходу заемщика'!$G$78)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$44,'Расчет по доходу заемщика'!$H$78)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$44,'Расчет по доходу заемщика'!$I$78)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P$20=\"да\",\"Переменная ставка\",\"Фиксированная ставка\")","v":"Фиксированная ставка"},{"$f":"IF($P$20=\"да\",График_польз.срок!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_180!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_240!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_300!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_360!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P$12=$M$119,\"ставка повышается на 4,0 п.п. и, соответственно, платеж до подтверждения целевого использования займа\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"в т.ч. вычет из ставки по соц.категории",{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Аннуитетный платеж по графику",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$46,'Расчет по доходу заемщика'!$E$80)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$46,'Расчет по доходу заемщика'!$F$80)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$46,'Расчет по доходу заемщика'!$G$80)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$46,'Расчет по доходу заемщика'!$H$80)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$46,'Расчет по доходу заемщика'!$I$80)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Платеж после получения МСК",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$47,'Расчет по доходу заемщика'!$E$81)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$47,'Расчет по доходу заемщика'!$F$81)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$47,'Расчет по доходу заемщика'!$G$81)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$47,'Расчет по доходу заемщика'!$H$81)))","v":0},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$47,'Расчет по доходу заемщика'!$I$81)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Максимальный платеж",{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":0},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":0},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":0},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":0},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Прогноз переплата за весь срок\"&IF(P16=\"да\",\" при погашении долга на сумму МСК\",\"\")","v":"Прогноз переплата за весь срок"},{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$45,'Расчет по доходу заемщика'!$E$79))),График_польз.срок!$D$8)","v":0},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$45,'Расчет по доходу заемщика'!$F$79))),График_180!$D$8)","v":0},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$45,'Расчет по доходу заемщика'!$G$79))),График_240!$D$8)","v":0},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$45,'Расчет по доходу заемщика'!$G$79))),График_300!$D$8)","v":0},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$45,'Расчет по доходу заемщика'!$I$79))),График_360!$D$8)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ипотечный продукт",null,null,"Классификация кредитной истории",null,"Выпадающий список (да/нет)",null,null,null,"Работа по найму",null,null,null,"Вариант работы"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Приобретение готового жилья",null,null,"Положительная",null,"ДА",null,null,null,"Предприниматель",null,null,null,"Рефинансирование",null,"Агентская технология"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Приобретение жилья на этапе строительства",null,null,"Неопределенная",null,"НЕТ",null,null,null,"Владелец компании",null,null,null,null,null,"Рефинансирование"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Перекредитование"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Целевой кредит под залог имеющейся квартиры"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Прожиточный минимум в регионе"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Алтайский край",9542,null,null,null,"Основания для вычетов к ставке"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Амурская область",12176,null,null,null,"НЕТ"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Архангельская область",12377,null,null,null,"З ребенка в семье"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Астраханская область",9741,null,null,null,"Программа ЖРС"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Белгородская область",8837,null,null,null,"Квартира в ДФО"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Брянская область",9916,null,null,null,"Квартира в Байкальском регионе"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Владимирская область",10070,null,null,null,"Квартира АИЖК"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Волгоградская область",9858,null,null,null,{"$f":"IF($Z$116=$AB$116,\"Социальная ипотека Московской области\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Вологодская область",11192]
[null,null,null,null,null,null,null,null,null,null,null,null,"Воронежская область",8960,null,null,null,"Параметр расчета"]
[null,null,null,null,null,null,null,null,null,null,null,null,"г.Москва",17642,null,null,null,"По доходу заемщика"]
[null,null,null,null,null,null,null,null,null,null,null,null,"г.Санкт-Петербург",11659,null,null,null,"По сумме кредита"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Еврейская авт.область",13402,null,null,null,"По стоимости жилья"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Забайкальский край",11103,null,null,null,"По максимальному платежу"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ивановская область",10378]
[null,null,null,null,null,null,null,null,null,null,null,null,"Иркутская область",10506]
[null,null,null,null,null,null,null,null,null,null,null,null,"Кабардино-Балкарская Республика",11169]
[null,null,null,null,null,null,null,null,null,null,null,null,"Калининградская область",10922]
[null,null,null,null,null,null,null,null,null,null,null,true,"Калужская область",10387]
[null,null,null,null,null,null,null,null,null,null,null,false,"Камчатский край",20394]
[null,null,null,null,null,null,null,null,null,null,null,null,"Карачаево-Черкесская Республика",9535]
[null,null,null,null,null,null,null,null,null,null,null,null,"Кемеровская область",9531]
[null,null,null,null,null,null,null,null,null,null,null,null,"Кировская область",9943]
[null,null,null,null,null,null,null,null,null,null,null,null,"Костромская область",10270]
[null,null,null,null,null,null,null,null,null,null,null,null,"Краснодарский край",10685]
[null,null,null,null,null,null,null,null,null,null,null,null,"Красноярский край",11787]
[null,null,null,null,null,null,null,null,null,null,null,null,"Курганская область",10069]
[null,null,null,null,null,null,null,null,null,null,null,null,"Курская область",9254]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ленинградская область",9908]
[null,null,null,null,null,null,null,null,null,null,null,null,"Липецкая область",9050]
[null,null,null,null,null,null,null,null,null,null,null,null,"Магаданская область",18983]
[null,null,null,null,null,null,null,null,null,null,null,null,"Московская область",12495]
[null,null,null,null,null,null,null,null,null,null,null,null,"Мурманская область",14632]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ненецкий авт.округ",21642]
[null,null,null,null,null,null,null,null,null,null,null,null,"Нижегородская область",9630]
[null,null,null,null,null,null,null,null,null,null,null,null,"Новгородская область",10851]
[null,null,null,null,null,null,null,null,null,null,null,null,"Новосибирская область",11233]
[null,null,null,null,null,null,null,null,null,null,null,null,"Омская область",9222]
[null,null,null,null,null,null,null,null,null,null,null,null,"Оренбургская область",9007]
[null,null,null,null,null,null,null,null,null,null,null,null,"Орловская область",9694]
[null,null,null,null,null,null,null,null,null,null,null,null,"Пензенская область",9182]
[null,null,null,null,null,null,null,null,null,null,null,null,"Пермский край",10278]
[null,null,null,null,null,null,null,null,null,null,null,null,"Приморский край",13223]
[null,null,null,null,null,null,null,null,null,null,null,null,"Псковская область",11234]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Адыгея",9458]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Алтай",9890]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Башкортостан",9142]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Бурятия",9967]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Дагестан",9562]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Ингушетия",9246]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Калмыкия",8899]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Карелия",13389]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Коми",12914]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Марий Эл",9535]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Мордовия",8659]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Саха (Якутия)",17388]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Северная Осетия - Алания",9464]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Татарстан",8848]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Тыва",9991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Хакасия",9647]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ростовская область",10232]
[null,null,null,null,null,null,null,null,null,null,null,null,"Рязанская область",9614]
[null,null,null,null,null,null,null,null,null,null,null,null,"Самарская область",10691]
[null,null,null,null,null,null,null,null,null,null,null,null,"Саратовская область",9153]
[null,null,null,null,null,null,null,null,null,null,null,null,"Сахалинская область",14637]
[null,null,null,null,null,null,null,null,null,null,null,null,"Свердловская область",10653]
[null,null,null,null,null,null,null,null,null,null,null,null,"Смоленская область",10516]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ставропольский край",8997]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тамбовская область",9116]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тверская область",10579]
[null,null,null,null,null,null,null,null,null,null,null,null,"Томская область",10997]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тульская область",9897]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тюменская область",10674]
[null,null,null,null,null,null,null,null,null,null,null,null,"Удмуртская Республика",9075]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ульяновская область",9900]
[null,null,null,null,null,null,null,null,null,null,null,null,"Хабаровский край",13799]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ханты-Мансийский авт.округ - Югра",15427]
[null,null,null,null,null,null,null,null,null,null,null,null,"Челябинская область",9945]
[null,null,null,null,null,null,null,null,null,null,null,null,"Чеченская Республика",10080]
[null,null,null,null,null,null,null,null,null,null,null,null,"Чувашская Республика",8931]
[null,null,null,null,null,null,null,null,null,null,null,null,"Чукотский авт.округ",20157]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ямало-Ненецкий авт.округ",16603]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ярославская область",10004]

{"sheet":"Параметры","index":2,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":true,"merged":[[0,1,0,10],[19,3,19,5],[3,5,3,7],[5,5,5,7],[1,1,1,10],[11,3,11,7],[13,3,13,5],[29,3,29,5],[23,3,23,5],[38,1,39,5],[35,3,35,7],[7,5,7,7],[21,3,21,5],[17,2,17,7],[30,3,30,7]]}
[]
[null,"Ипотечный калькулятор \n\"Переменная ставка\" "]
[]
[null,null,null,"ФИО"]
[]
[null,null,null,"Договор №"]
[]
[null,null,null,"Дата договора"]
[]
[]
[]
[null,null,null,"Расчетные параметры"]
[]
[null,null,null,"Дата выдачи кредита (займа)",null,null,null,"2016-08-01"]
[]
[]
[]
[null,null,"Расчет платежей"]
[]
[null,null,null,"Размер кредита (займа)",null,null,null,900000,null,"руб."]
[]
[null,null,null,"Срок кредита (займа) для указания в КД/ДЗ",null,null,null,360,null,"мес."]
[]
[null,null,null,"Фактический срок кредита (займа)",null,null,null,166,null,"мес."]
[]
[null,null,null,"Наличие личного страхования",null,null,null,"Да"]
[]
[null,null,null,"Справка о доходах по форме кредитора",null,null,null,"Нет"]
[]
[null,null,null,"Ставка для расчета размера платежа \n(ставка базового ипотечного продукта с фиксированной ставкой при аналогичных условиях (цель кредитования, сумма, срок, наличие/отсутствие личного страхования, коэффициент К/З)",null,null,null,0.11]
[null,null,null,"ВНИМАНИЕ!!! \nпри отсутствии личного страхования на дату выдачи кредита/займа необходимо самостоятельно указать корректный размер ставки (с учетом надбавки) в вышеуказанном поле"]
[]
[]
[]
[]
[null,null,null,"Номер периода: 166, остаток задолженности: 0 руб."]
[]
[]
[null,null,null,null,null,null,null,166]

{"sheet":"Печать","index":3,"n_rows":191,"n_cols":15,"rows_kept":191,"cut":false,"hidden":true,"merged":[[184,1,184,14],[186,1,186,14],[188,1,188,14],[190,1,190,14],[11,3,11,6],[12,7,12,8],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,11,15,11],[12,3,12,6],[13,0,13,14],[14,0,15,0],[14,8,15,8],[14,12,14,14],[14,4,14,5],[0,0,0,12],[5,3,5,6],[5,7,5,8],[6,3,6,6],[6,7,6,8],[4,5,4,9],[2,3,2,4],[14,7,15,7],[2,5,2,9],[14,6,15,6],[7,3,7,6],[14,9,14,10],[10,3,10,6],[3,5,3,9],[3,3,3,4],[11,7,11,8],[4,3,4,4],[8,7,8,8],[8,3,8,6],[10,7,10,8],[7,7,7,8]]}
["ГРАФИК ЕЖЕМЕСЯЧНЫХ ПЛАТЕЖЕЙ ПО КРЕДИТУ (ЗАЙМУ) \nс опцией \"Переменная ставка\""]
[]
[null,null,null,"ФИО заемщика"]
[null,null,null,"Договор №"]
[null,null,null,"Дата договора"]
[null,null,null,"Сумма кредита (займа)",null,null,null,{"$f":"SubsCredSumm","v":900000},null,"руб."]
[null,null,null,"Дата выдачи кредита (займа)",null,null,null,{"$f":"GiveDate","v":"2016-08-01"}]
[null,null,null,"Процентная ставка на момент выдачи",null,null,null,0.1066,null,"годовых"]
[null,null,null,"Срок кредита (займа)",null,null,null,{"$f":"Параметры!H22","v":360},null,"мес."]
[]
[null,null,null,"Расчетная дата",null,null,null,"???"]
[null,null,null,"Нак. взнос в 2016 году",null,null,null,0,null,"руб."]
[null,null,null,"Размер ежемесячного платежа",null,null,null,28304,null,"руб."]
[]
["Процентный период","Последняя дата процентного периода","Количес-тво дней в процент-ном периоде","Процентная ставка ","Ожидаемый задолженность на начало периода, руб.",null,"Ежемесяч-ный платеж","Начисление % на ОД, руб."," \n  Погашение %, руб. \n ","Погашение",null,"Накопленные проценты за период, руб.","Ожидаемый задолженность на конец периода, руб."]
[null,null,null,null,"Ожидаемый ОСЗ","Плановая НПЗ",null,null,null,"ОД, руб.","НПЗ, руб.",null,"Ожидаемый ОСЗ","Плановая НПЗ","Всего"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[1,"2016-08-31",14,0.1116,2600000,0,0,11099.02,0,null,0,0,2600000,0,2600000]
[2,"2016-09-30",30,0.1066,2600000,0,39403.020000000004,22718.03,33817.050000000003,5585.9700000000012,0,0,2594414.0300000003,0,2594414.0300000003]
[3,"2016-10-31",31,0.1066,2594414.0300000003,0,28304,23424.87,23424.87,4879.130000000001,0,0,2589534.9,0,2589534.9]
[4,"2016-11-30",30,0.1066,2589534.9,0,28304,22626.59,22626.59,5677.41,0,0,2583857.4900000002,0,2583857.4900000002]
[5,"2016-12-31",31,0.1066,2583857.4900000002,0,28304,23329.55,23329.55,4974.4500000000007,0,0,2578883.04,0,2578883.04]
[6,"2017-01-31",31,9.4E-2,2578883.04,0,28304,20588.670000000002,20588.670000000002,7715.3299999999981,0,0,2571167.71,0,2571167.71]
[7,"2017-02-28",28,9.4E-2,2571167.71,0,28304,18540.580000000002,18540.580000000002,9763.4199999999983,0,0,2561404.29,0,2561404.29]
[8,"2017-03-31",31,9.4E-2,2561404.29,0,28304,20449.13,20449.13,7854.869999999999,0,0,2553549.42,0,2553549.42]
[9,"2017-04-30",30,9.4E-2,2553549.42,0,28304,19728.79,19728.79,8575.2099999999991,0,0,2544974.21,0,2544974.21]
[10,"2017-05-31",31,9.4E-2,2544974.21,0,28304,20317.96,20317.96,7986.0400000000009,0,0,2536988.17,0,2536988.17]
[11,"2017-06-30",30,9.4E-2,2536988.17,0,28304,19600.84,19600.84,8703.16,0,0,2528285.0100000002,0,2528285.0100000002]
[12,"2017-07-31",31,9.4E-2,2528285.0100000002,0,28304,20184.72,20184.72,8119.2799999999988,0,0,2520165.73,0,2520165.73]
[13,"2017-08-31",31,9.4E-2,2520165.73,0,28304,20119.900000000001,20119.900000000001,8184.0999999999985,0,0,2511981.63,0,2511981.63]
[14,"2017-09-30",30,9.4E-2,2511981.63,0,28304,19407.64,19407.64,8896.36,0,0,2503085.27,0,2503085.27]
[15,"2017-10-31",31,9.4E-2,2503085.27,0,28304,19983.54,19983.54,8320.4599999999991,0,0,2494764.81,0,2494764.81]
[16,"2017-11-30",30,9.4E-2,2494764.81,0,28304,19274.62,19274.62,9029.380000000001,0,0,2485735.4300000002,0,2485735.4300000002]
[17,"2017-12-31",31,9.4E-2,2485735.4300000002,0,28304,19845.02,19845.02,8458.98,0,0,2477276.4500000002,0,2477276.4500000002]
[18,"2018-01-31",31,9.4E-2,2477276.4500000002,0,28304,19777.490000000002,19777.490000000002,8526.5099999999984,0,0,2468749.94,0,2468749.94]
[19,"2018-02-28",28,9.4E-2,2468749.94,0,28304,17802.05,17802.05,10501.95,0,0,2458247.9900000002,0,2458247.9900000002]
[20,"2018-03-31",31,9.4E-2,2458247.9900000002,0,28304,19625.57,19625.57,8678.43,0,0,2449569.56,0,2449569.56]
[21,"2018-04-30",30,9.4E-2,2449569.56,0,28304,18925.439999999999,18925.439999999999,9378.5600000000013,0,0,2440191,0,2440191]
[22,"2018-05-31",31,9.4E-2,2440191,0,28304,19481.420000000002,19481.420000000002,8822.5799999999981,0,0,2431368.42,0,2431368.42]
[23,"2018-06-30",30,9.4E-2,2431368.42,0,28304,18784.82,18784.82,9519.18,0,0,2421849.2400000002,0,2421849.2400000002]
[24,"2018-07-31",31,9.4E-2,2421849.2400000002,0,28304,19334.98,19334.98,8969.02,0,0,2412880.2200000002,0,2412880.2200000002]
[25,"2018-08-31",31,9.4E-2,2412880.2200000002,0,28304,19263.38,19263.38,9040.619999999999,0,0,2403839.6,0,2403839.6]
[26,"2018-09-30",30,9.4E-2,2403839.6,0,28304,18572.13,18572.13,9731.869999999999,0,0,2394107.73,0,2394107.73]
[27,"2018-10-31",31,9.4E-2,2394107.73,0,28304,19113.510000000002,19113.510000000002,9190.489999999998,0,0,2384917.2400000002,0,2384917.2400000002]
[28,"2018-11-30",30,9.4E-2,2384917.2400000002,0,28304,18425.939999999999,18425.939999999999,9878.0600000000013,0,0,2375039.1800000002,0,2375039.1800000002]
[29,"2018-12-31",31,9.4E-2,2375039.1800000002,0,28304,18961.27,18961.27,9342.73,0,0,2365696.4500000002,0,2365696.4500000002]
[30,"2019-01-31",31,9.4E-2,2365696.4500000002,0,28304,18886.68,18886.68,9417.32,0,0,2356279.13,0,2356279.13]
[31,"2019-02-28",28,9.4E-2,2356279.13,0,28304,16991.03,16991.03,11312.970000000001,0,0,2344966.16,0,2344966.16]
[32,"2019-03-31",31,9.4E-2,2344966.16,0,28304,18721.18,18721.18,9582.82,0,0,2335383.34,0,2335383.34]
[33,"2019-04-30",30,9.4E-2,2335383.34,0,28304,18043.240000000002,18043.240000000002,10260.759999999998,0,0,2325122.58,0,2325122.58]
[34,"2019-05-31",31,9.4E-2,2325122.58,0,28304,18562.760000000002,18562.760000000002,9741.239999999998,0,0,2315381.34,0,2315381.34]
[35,"2019-06-30",30,9.4E-2,2315381.34,0,28304,17888.7,17888.7,10415.299999999999,0,0,2304966.04,0,2304966.04]
[36,"2019-07-31",31,9.4E-2,2304966.04,0,28304,18401.84,18401.84,9902.16,0,0,2295063.88,0,2295063.88]
[37,"2019-08-31",31,9.4E-2,2295063.88,0,28304,18322.78,18322.78,9981.2200000000012,0,0,2285082.66,0,2285082.66]
[38,"2019-09-30",30,9.4E-2,2285082.66,0,28304,17654.61,17654.61,10649.39,0,0,2274433.27,0,2274433.27]
[39,"2019-10-31",31,9.4E-2,2274433.27,0,28304,18158.080000000002,18158.080000000002,10145.919999999998,0,0,2264287.35,0,2264287.35]
[40,"2019-11-30",30,9.4E-2,2264287.35,0,28304,17493.95,17493.95,10810.05,0,0,2253477.3000000003,0,2253477.3000000003]
[41,"2019-12-31",31,9.4E-2,2253477.3000000003,0,28304,17990.77,17990.77,10313.23,0,0,2243164.0699999998,0,2243164.0699999998]
[42,"2020-01-31",31,9.4E-2,2243164.0699999998,0,28304,17859.510000000002,17859.510000000002,10444.489999999998,0,0,2232719.58,0,2232719.58]
[43,"2020-02-29",29,9.4E-2,2232719.58,0,28304,16629.490000000002,16629.490000000002,11674.509999999998,0,0,2221045.0699999998,0,2221045.0699999998]
[44,"2020-03-31",31,9.4E-2,2221045.0699999998,0,28304,17683.400000000001,17683.400000000001,10620.599999999999,0,0,2210424.4700000002,0,2210424.4700000002]
[45,"2020-04-30",30,9.4E-2,2210424.4700000002,0,28304,17031.14,17031.14,11272.86,0,0,2199151.61,0,2199151.61]
[46,"2020-05-31",31,9.4E-2,2199151.61,0,28304,17509.09,17509.09,10794.91,0,0,2188356.7000000002,0,2188356.7000000002]
[47,"2020-06-30",30,9.4E-2,2188356.7000000002,0,28304,16861.11,16861.11,11442.89,0,0,2176913.81,0,2176913.81]
[48,"2020-07-31",31,9.4E-2,2176913.81,0,28304,17332.04,17332.04,10971.96,0,0,2165941.85,0,2165941.85]
[49,"2020-08-31",31,9.4E-2,2165941.85,0,28304,17244.68,17244.68,11059.32,0,0,2154882.5300000003,0,2154882.5300000003]
[50,"2020-09-30",30,9.4E-2,2154882.5300000003,0,28304,16603.189999999999,16603.189999999999,11700.810000000001,0,0,2143181.7200000002,0,2143181.7200000002]
[51,"2020-10-31",31,9.4E-2,2143181.7200000002,0,28304,17063.47,17063.47,11240.529999999999,0,0,2131941.19,0,2131941.19]
[52,"2020-11-30",30,9.4E-2,2131941.19,0,28304,16426.43,16426.43,11877.57,0,0,2120063.62,0,2120063.62]
[53,"2020-12-31",31,9.4E-2,2120063.62,0,28304,16879.41,16879.41,11424.59,0,0,2108639.0300000003,0,2108639.0300000003]
[54,"2021-01-31",31,9.4E-2,2108639.0300000003,0,28304,16834.45,16834.45,11469.55,0,0,2097169.48,0,2097169.48]
[55,"2021-02-28",28,9.4E-2,2097169.48,0,28304,15122.6,15122.6,13181.4,0,0,2083988.08,0,2083988.08]
[56,"2021-03-31",31,9.4E-2,2083988.08,0,28304,16637.650000000001,16637.650000000001,11666.349999999999,0,0,2072321.73,0,2072321.73]
[57,"2021-04-30",30,9.4E-2,2072321.73,0,28304,16010.81,16010.81,12293.19,0,0,2060028.54,0,2060028.54]
[58,"2021-05-31",31,9.4E-2,2060028.54,0,28304,16446.36,16446.36,11857.64,0,0,2048170.9000000001,0,2048170.9000000001]
[59,"2021-06-30",30,9.4E-2,2048170.9000000001,0,28304,15824.220000000001,15824.220000000001,12479.779999999999,0,0,2035691.12,0,2035691.12]
[60,"2021-07-31",31,9.4E-2,2035691.12,0,28304,16252.07,16252.07,12051.93,0,0,2023639.19,0,2023639.19]
[61,"2021-08-31",31,9.4E-2,2023639.19,0,28304,16155.85,16155.85,12148.15,0,0,2011491.04,0,2011491.04]
[62,"2021-09-30",30,9.4E-2,2011491.04,0,28304,15540.83,15540.83,12763.17,0,0,1998727.87,0,1998727.87]
[63,"2021-10-31",31,9.4E-2,1998727.87,0,28304,15956.970000000001,15956.970000000001,12347.029999999999,0,0,1986380.84,0,1986380.84]
[64,"2021-11-30",30,9.4E-2,1986380.84,0,28304,15346.83,15346.83,12957.17,0,0,1973423.67,0,1973423.67]
[65,"2021-12-31",31,9.4E-2,1973423.67,0,28304,15754.95,15754.95,12549.05,0,0,1960874.62,0,1960874.62]
[66,"2022-01-31",31,9.4E-2,1960874.62,0,28304,15654.76,15654.76,12649.24,0,0,1948225.3800000001,0,1948225.3800000001]
[67,"2022-02-28",28,9.4E-2,1948225.3800000001,0,28304,14048.57,14048.57,14255.43,0,0,1933969.95,0,1933969.95]
[68,"2022-03-31",31,9.4E-2,1933969.95,0,28304,15439.970000000001,15439.970000000001,12864.029999999999,0,0,1921105.9199999999,0,1921105.9199999999]
[69,"2022-04-30",30,9.4E-2,1921105.9199999999,0,28304,14842.52,14842.52,13461.48,0,0,1907644.44,0,1907644.44]
[70,"2022-05-31",31,9.4E-2,1907644.44,0,28304,15229.800000000001,15229.800000000001,13074.199999999999,0,0,1894570.24,0,1894570.24]
[71,"2022-06-30",30,9.4E-2,1894570.24,0,28304,14637.5,14637.5,13666.5,0,0,1880903.74,0,1880903.74]
[72,"2022-07-31",31,9.4E-2,1880903.74,0,28304,15016.31,15016.31,13287.69,0,0,1867616.05,0,1867616.05]
[73,"2022-08-31",31,9.4E-2,1867616.05,0,28304,14910.23,14910.23,13393.77,0,0,1854222.28,0,1854222.28]
[74,"2022-09-30",30,9.4E-2,1854222.28,0,28304,14325.77,14325.77,13978.23,0,0,1840244.05,0,1840244.05]
[75,"2022-10-31",31,9.4E-2,1840244.05,0,28304,14691.7,14691.7,13612.3,0,0,1826631.75,0,1826631.75]
[76,"2022-11-30",30,9.4E-2,1826631.75,0,28304,14112.61,14112.61,14191.39,0,0,1812440.36,0,1812440.36]
[77,"2022-12-31",31,9.4E-2,1812440.36,0,28304,14469.73,14469.73,13834.27,0,0,1798606.09,0,1798606.09]
[78,"2023-01-31",31,9.4E-2,1798606.09,0,28304,14359.28,14359.28,13944.72,0,0,1784661.37,0,1784661.37]
[79,"2023-02-28",28,9.4E-2,1784661.37,0,28304,12869.12,12869.12,15434.88,0,0,1769226.49,0,1769226.49]
[80,"2023-03-31",31,9.4E-2,1769226.49,0,28304,14124.73,14124.73,14179.27,0,0,1755047.22,0,1755047.22]
[81,"2023-04-30",30,9.4E-2,1755047.22,0,28304,13559.54,13559.54,14744.46,0,0,1740302.76,0,1740302.76]
[82,"2023-05-31",31,9.4E-2,1740302.76,0,28304,13893.81,13893.81,14410.19,0,0,1725892.57,0,1725892.57]
[83,"2023-06-30",30,9.4E-2,1725892.57,0,28304,13334.29,13334.29,14969.71,0,0,1710922.86,0,1710922.86]
[84,"2023-07-31",31,9.4E-2,1710922.86,0,28304,13659.26,13659.26,14644.74,0,0,1696278.12,0,1696278.12]
[85,"2023-08-31",31,9.4E-2,1696278.12,0,28304,13542.34,13542.34,14761.66,0,0,1681516.46,0,1681516.46]
[86,"2023-09-30",30,9.4E-2,1681516.46,0,28304,12991.44,12991.44,15312.56,0,0,1666203.9000000001,0,1666203.9000000001]
[87,"2023-10-31",31,9.4E-2,1666203.9000000001,0,28304,13302.24,13302.24,15001.76,0,0,1651202.1400000001,0,1651202.1400000001]
[88,"2023-11-30",30,9.4E-2,1651202.1400000001,0,28304,12757.23,12757.23,15546.77,0,0,1635655.37,0,1635655.37]
[89,"2023-12-31",31,9.4E-2,1635655.37,0,28304,13058.36,13058.36,15245.64,0,0,1620409.73,0,1620409.73]
[90,"2024-01-31",31,9.4E-2,1620409.73,0,28304,12901.29,12901.29,15402.71,0,0,1605007.02,0,1605007.02]
[91,"2024-02-29",29,9.4E-2,1605007.02,0,28304,11954.23,11954.23,16349.77,0,0,1588657.25,0,1588657.25]
[92,"2024-03-31",31,9.4E-2,1588657.25,0,28304,12648.49,12648.49,15655.51,0,0,1573001.74,0,1573001.74]
[93,"2024-04-30",30,9.4E-2,1573001.74,0,28304,12119.85,12119.85,16184.15,0,0,1556817.59,0,1556817.59]
[94,"2024-05-31",31,9.4E-2,1556817.59,0,28304,12394.99,12394.99,15909.01,0,0,1540908.58,0,1540908.58]
[95,"2024-06-30",30,9.4E-2,1540908.58,0,28304,11872.57,11872.57,16431.43,0,0,1524477.1500000001,0,1524477.1500000001]
[96,"2024-07-31",31,9.4E-2,1524477.1500000001,0,28304,12137.5,12137.5,16166.5,0,0,1508310.6500000001,0,1508310.6500000001]
[97,"2024-08-31",31,9.4E-2,1508310.6500000001,0,28304,12008.79,12008.79,16295.21,0,0,1492015.44,0,1492015.44]
[98,"2024-09-30",30,9.4E-2,1492015.44,0,28304,11495.86,11495.86,16808.14,0,0,1475207.3,0,1475207.3]
[99,"2024-10-31",31,9.4E-2,1475207.3,0,28304,11745.23,11745.23,16558.77,0,0,1458648.53,0,1458648.53]
[100,"2024-11-30",30,9.4E-2,1458648.53,0,28304,11238.77,11238.77,17065.23,0,0,1441583.3,0,1441583.3]
[101,"2024-12-31",31,9.4E-2,1441583.3,0,28304,11477.52,11477.52,16826.48,0,0,1424756.82,0,1424756.82]
[102,"2025-01-31",31,9.4E-2,1424756.82,0,28304,11374.630000000001,11374.630000000001,16929.37,0,0,1407827.45,0,1407827.45]
[103,"2025-02-28",28,9.4E-2,1407827.45,0,28304,10151.790000000001,10151.790000000001,18152.21,0,0,1389675.24,0,1389675.24]
[104,"2025-03-31",31,9.4E-2,1389675.24,0,28304,11094.56,11094.56,17209.440000000002,0,0,1372465.8,0,1372465.8]
[105,"2025-04-30",30,9.4E-2,1372465.8,0,28304,10603.710000000001,10603.710000000001,17700.29,0,0,1354765.51,0,1354765.51]
[106,"2025-05-31",31,9.4E-2,1354765.51,0,28304,10815.85,10815.85,17488.150000000001,0,0,1337277.3600000001,0,1337277.3600000001]
[107,"2025-06-30",30,9.4E-2,1337277.3600000001,0,28304,10331.84,10331.84,17972.16,0,0,1319305.2,0,1319305.2]
[108,"2025-07-31",31,9.4E-2,1319305.2,0,28304,10532.75,10532.75,17771.25,0,0,1301533.95,0,1301533.95]
[109,"2025-08-31",31,9.4E-2,1301533.95,0,28304,10390.880000000001,10390.880000000001,17913.12,0,0,1283620.83,0,1283620.83]
[110,"2025-09-30",30,9.4E-2,1283620.83,0,28304,9917.2900000000009,9917.2900000000009,18386.71,0,0,1265234.1200000001,0,1265234.1200000001]
[111,"2025-10-31",31,9.4E-2,1265234.1200000001,0,28304,10101.07,10101.07,18202.93,0,0,1247031.19,0,1247031.19]
[112,"2025-11-30",30,9.4E-2,1247031.19,0,28304,9634.6,9634.6,18669.400000000001,0,0,1228361.79,0,1228361.79]
[113,"2025-12-31",31,9.4E-2,1228361.79,0,28304,9806.7000000000007,9806.7000000000007,18497.3,0,0,1209864.49,0,1209864.49]
[114,"2026-01-31",31,9.4E-2,1209864.49,0,28304,9659.0300000000007,9659.0300000000007,18644.97,0,0,1191219.52,0,1191219.52]
[115,"2026-02-28",28,9.4E-2,1191219.52,0,28304,8589.84,8589.84,19714.16,0,0,1171505.3600000001,0,1171505.3600000001]
[116,"2026-03-31",31,9.4E-2,1171505.3600000001,0,28304,9352.7900000000009,9352.7900000000009,18951.21,0,0,1152554.1500000001,0,1152554.1500000001]
[117,"2026-04-30",30,9.4E-2,1152554.1500000001,0,28304,8904.66,8904.66,19399.34,0,0,1133154.81,0,1133154.81]
[118,"2026-05-31",31,9.4E-2,1133154.81,0,28304,9046.61,9046.61,19257.39,0,0,1113897.42,0,1113897.42]
[119,"2026-06-30",30,9.4E-2,1113897.42,0,28304,8606,8606,19698,0,0,1094199.42,0,1094199.42]
[120,"2026-07-31",31,9.4E-2,1094199.42,0,28304,8735.61,8735.61,19568.39,0,0,1074631.03,0,1074631.03]
[121,"2026-08-31",31,9.4E-2,1074631.03,0,28304,8579.380000000001,8579.380000000001,19724.62,0,0,1054906.4099999999,0,1054906.4099999999]
[122,"2026-09-30",30,9.4E-2,1054906.4099999999,0,28304,8150.24,8150.24,20153.760000000002,0,0,1034752.65,0,1034752.65]
[123,"2026-10-31",31,9.4E-2,1034752.65,0,28304,8261.01,8261.01,20042.989999999998,0,0,1014709.66,0,1014709.66]
[124,"2026-11-30",30,9.4E-2,1014709.66,0,28304,7839.67,7839.67,20464.330000000002,0,0,994245.33000000007,0,994245.33000000007]
[125,"2026-12-31",31,9.4E-2,994245.33000000007,0,28304,7937.62,7937.62,20366.38,0,0,973878.95000000007,0,973878.95000000007]
[126,"2027-01-31",31,9.4E-2,973878.95000000007,0,28304,7775.02,7775.02,20528.98,0,0,953349.97,0,953349.97]
[127,"2027-02-28",28,9.4E-2,953349.97,0,28304,6874.57,6874.57,21429.43,0,0,931920.54,0,931920.54]
[128,"2027-03-31",31,9.4E-2,931920.54,0,28304,7440.05,7440.05,20863.95,0,0,911056.59,0,911056.59]
[129,"2027-04-30",30,9.4E-2,911056.59,0,28304,7038.85,7038.85,21265.15,0,0,889791.44000000006,0,889791.44000000006]
[130,"2027-05-31",31,9.4E-2,889791.44000000006,0,28304,7103.7,7103.7,21200.3,0,0,868591.14,0,868591.14]
[131,"2027-06-30",30,9.4E-2,868591.14,0,28304,6710.76,6710.76,21593.239999999998,0,0,846997.9,0,846997.9]
[132,"2027-07-31",31,9.4E-2,846997.9,0,28304,6762.06,6762.06,21541.94,0,0,825455.96,0,825455.96]
[133,"2027-08-31",31,9.4E-2,825455.96,0,28304,6590.08,6590.08,21713.919999999998,0,0,803742.04,0,803742.04]
[134,"2027-09-30",30,9.4E-2,803742.04,0,28304,6209.7300000000005,6209.7300000000005,22094.27,0,0,781647.77,0,781647.77]
[135,"2027-10-31",31,9.4E-2,781647.77,0,28304,6240.33,6240.33,22063.67,0,0,759584.1,0,759584.1]
[136,"2027-11-30",30,9.4E-2,759584.1,0,28304,5868.57,5868.57,22435.43,0,0,737148.67,0,737148.67]
[137,"2027-12-31",31,9.4E-2,737148.67,0,28304,5885.07,5885.07,22418.93,0,0,714729.74,0,714729.74]
[138,"2028-01-31",31,9.4E-2,714729.74,0,28304,5690.5,5690.5,22613.5,0,0,692116.24,0,692116.24]
[139,"2028-02-29",29,9.4E-2,692116.24,0,28304,5154.9400000000005,5154.9400000000005,23149.059999999998,0,0,668967.18000000005,0,668967.18000000005]
[140,"2028-03-31",31,9.4E-2,668967.18000000005,0,28304,5326.1500000000005,5326.1500000000005,22977.85,0,0,645989.32999999996,0,645989.32999999996]
[141,"2028-04-30",30,9.4E-2,645989.32999999996,0,28304,4977.29,4977.29,23326.71,0,0,622662.62,0,622662.62]
[142,"2028-05-31",31,9.4E-2,622662.62,0,28304,4957.4800000000005,4957.4800000000005,23346.52,0,0,599316.1,0,599316.1]
[143,"2028-06-30",30,9.4E-2,599316.1,0,28304,4617.68,4617.68,23686.32,0,0,575629.78,0,575629.78]
[144,"2028-07-31",31,9.4E-2,575629.78,0,28304,4583.0200000000004,4583.0200000000004,23720.98,0,0,551908.80000000005,0,551908.80000000005]
[145,"2028-08-31",31,9.4E-2,551908.80000000005,0,28304,4394.16,4394.16,23909.84,0,0,527998.96,0,527998.96]
[146,"2028-09-30",30,9.4E-2,527998.96,0,28304,4068.19,4068.19,24235.81,0,0,503763.15,0,503763.15]
[147,"2028-10-31",31,9.4E-2,503763.15,0,28304,4010.84,4010.84,24293.16,0,0,479469.99,0,479469.99]
[148,"2028-11-30",30,9.4E-2,479469.99,0,28304,3694.28,3694.28,24609.72,0,0,454860.27,0,454860.27]
[149,"2028-12-31",31,9.4E-2,454860.27,0,28304,3621.48,3621.48,24682.52,0,0,430177.75,0,430177.75]
[150,"2029-01-31",31,9.4E-2,430177.75,0,28304,3434.35,3434.35,24869.65,0,0,405308.10000000003,0,405308.10000000003]
[151,"2029-02-28",28,9.4E-2,405308.10000000003,0,28304,2922.66,2922.66,25381.34,0,0,379926.76,0,379926.76]
[152,"2029-03-31",31,9.4E-2,379926.76,0,28304,3033.17,3033.17,25270.83,0,0,354655.93,0,354655.93]
[153,"2029-04-30",30,9.4E-2,354655.93,0,28304,2740.08,2740.08,25563.919999999998,0,0,329092.01,0,329092.01]
[154,"2029-05-31",31,9.4E-2,329092.01,0,28304,2627.33,2627.33,25676.67,0,0,303415.34000000003,0,303415.34000000003]
[155,"2029-06-30",30,9.4E-2,303415.34000000003,0,28304,2344.2000000000003,2344.2000000000003,25959.8,0,0,277455.53999999998,0,277455.53999999998]
[156,"2029-07-31",31,9.4E-2,277455.53999999998,0,28304,2215.08,2215.08,26088.92,0,0,251366.62,0,251366.62]
[157,"2029-08-31",31,9.4E-2,251366.62,0,28304,2006.8,2006.8,26297.200000000001,0,0,225069.42,0,225069.42]
[158,"2029-09-30",30,9.4E-2,225069.42,0,28304,1738.89,1738.89,26565.11,0,0,198504.31,0,198504.31]
[159,"2029-10-31",31,9.4E-2,198504.31,0,28304,1584.77,1584.77,26719.23,0,0,171785.08000000002,0,171785.08000000002]
[160,"2029-11-30",30,9.4E-2,171785.08000000002,0,28304,1327.22,1327.22,26976.78,0,0,144808.30000000002,0,144808.30000000002]
[161,"2029-12-31",31,9.4E-2,144808.30000000002,0,28304,1156.0899999999999,1156.0899999999999,27147.91,0,0,117660.39,0,117660.39]
[162,"2030-01-31",31,9.4E-2,117660.39,0,28304,939.35,939.35,27364.65,0,0,90295.74,0,90295.74]
[163,"2030-02-28",28,9.4E-2,90295.74,0,28304,651.12,651.12,27652.880000000001,0,0,62642.86,0,62642.86]
[164,"2030-03-31",31,9.4E-2,62642.86,0,28304,500.11,500.11,27803.89,0,0,34838.97,0,34838.97]
[165,"2030-04-30",30,9.4E-2,34838.97,0,28304,269.17,269.17,28034.83,0,0,6804.14,0,6804.14]
[166,"2030-05-31",31,9.4E-2,6804.14,0,6858.46,54.32,54.32,6804.14,0,0,0,0,0]
[]
[null,"От Кредитующей организации ____________________________________ (подпись, ФИО уполномоченного лица Кредитующей организации)"]
[]
[null,"Настоящий График ежемесячных платежей получил:"]
[]
[null,"От Заемщика _________________________________________________ (подпись, ФИО Заемщика или уполномоченного лица Заемщика)"]
[]
[null,"Дата __________________________"]

{"sheet":"Расчет по доходу заемщика","index":4,"n_rows":82,"n_cols":9,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Ипотечный продукт",null,{"$f":"'Калькулятор_от дохода'!$P$12","v":"Приобретение жилья на этапе строительства"}]
[null,null,"Регион предмета ипотеки",null,{"$f":"'Калькулятор_от дохода'!$P$28","v":"г.Москва"}]
[]
[null,null,"Доходы заемщика:",null,"Заемщик 1:","Заемщик 2:","Заемщик 3:","Заемщик 4:"]
[null,null,"Средний доход заемщика за последние 6 мес. за вычетом налоговых отчислений, руб.",null,{"$f":"'Калькулятор_от дохода'!P34","v":0},{"$f":"'Калькулятор_от дохода'!R34","v":0},{"$f":"'Калькулятор_от дохода'!T34","v":0},{"$f":"'Калькулятор_от дохода'!V34","v":0}]
[null,null,"Обязательства заемщика:"]
[null,null,"Алименты, руб.",null,{"$f":"'Калькулятор_от дохода'!P37","v":0},{"$f":"'Калькулятор_от дохода'!R37","v":0},{"$f":"'Калькулятор_от дохода'!T37","v":0},{"$f":"'Калькулятор_от дохода'!V37","v":0}]
[null,null,"Ежемесячные платежи по текущим кредитным обязательствам, с оставшимся сроком исполнения более 3 месяцев, руб.",null,{"$f":"'Калькулятор_от дохода'!P39","v":0},{"$f":"'Калькулятор_от дохода'!R39","v":0},{"$f":"'Калькулятор_от дохода'!T39","v":0},{"$f":"'Калькулятор_от дохода'!U39","v":0}]
[null,null,"Лимит по кредитным картам (вне зависимости от факта его использования), руб.",null,{"$f":"'Калькулятор_от дохода'!P41","v":0},{"$f":"'Калькулятор_от дохода'!R41","v":0},{"$f":"'Калькулятор_от дохода'!T41","v":0},{"$f":"'Калькулятор_от дохода'!V41","v":0}]
[null,null,"Расходы по кредитным картам, принимаемые в расчет, руб.",null,{"$f":"E10*'Справочники и промежут.расчет'!$D$8","v":0},{"$f":"F10*'Справочники и промежут.расчет'!$D$8","v":0},{"$f":"G10*'Справочники и промежут.расчет'!$D$8","v":0},{"$f":"H10*'Справочники и промежут.расчет'!$D$8","v":0}]
[null,null,"Классификация кредитной истории заемщика"]
[null,null,"возраст заемщика",null,{"$f":"'Калькулятор_от дохода'!P43","v":0},{"$f":"'Калькулятор_от дохода'!R43","v":0},{"$f":"'Калькулятор_от дохода'!T43","v":0},{"$f":"'Калькулятор_от дохода'!V43","v":0}]
[]
[null,null,"Совокупный доход заемщиков, руб.",null,{"$f":"SUM(E6:H6)","v":0}]
[null,null,"Совокупные обязательства заещиков, руб.",null,{"$f":"SUM(E8:H9)+SUM(E11:H11)","v":0}]
[null,null,"Общее количество заемщиков, чьи доходы принимаются в расчет",null,{"$f":"COUNTIF(E6:H6,\">0\")","v":0}]
[null,null,"Общее количество несовершеннолетних детей всех заемщиков для расчета",null,{"$f":"IF('Калькулятор_от дохода'!$P$28=\"Чеченская республика\",MIN('Калькулятор_от дохода'!P45,2),'Калькулятор_от дохода'!P45)","v":0}]
[]
[null,null,"Прожиточный минимум в регионе Предмета ипотеки",null,{"$f":"VLOOKUP(E3,'Справочники и промежут.расчет'!$B$24:$C$106,2,0)","v":17642}]
[null,null,"Максимальный платеж с учетом ограничения по ПМ",null,{"$f":"MAX($E$15-$E$16-$E$18*'Справочники и промежут.расчет'!$I$134*$E$20-$E$17*$E$20,0)","v":0}]
[null,null,"Максимальный платежей заемщиков без учета ПМ",null,{"$f":"MAX(E15*'Справочники и промежут.расчет'!$B$11-E16,0)","v":0}]
[null,null,"Максимальный платеж по ипотечному кредиту",null,{"$f":"MIN(E21,E22)","v":0}]
[null,null,"Максимальный срок кредита, лет",null,{"$f":"MAX(MIN('Справочники и промежут.расчет'!$I$131-MAX($E$13:$H$13),'Справочники и промежут.расчет'!$I$129),0)","v":30}]
[null,null,"Основания для применения вычетов к ставке",null,{"$f":"'Калькулятор_от дохода'!P47","v":"НЕТ"}]
[null,null,"Личное страхование заемщика",null,{"$f":"'Калькулятор_от дохода'!P49","v":"ДА"}]
[null,null,"Первоначальный взнос, % ",null,{"$f":"'Калькулятор_от дохода'!$P$51","v":0.5}]
[null,null,"Ставка",null,{"$f":"'Справочники и промежут.расчет'!$I$70","v":0.09}]
[null,null,"Расчет "]
[null,null,"Максимальная сумма кредита по платежу",null,{"$f":"-PV($E$28/12,'Справочники и промежут.расчет'!$I$129*12-2,$E$23)","v":0}]
[null,null,"Максимальная сумма кредита по продукту",null,{"$f":"'Справочники и промежут.расчет'!$J$123","v":20000000}]
[null,null,"Максимальная сумма кредита с учетом МСК по К/З",null,{"$f":"IF(AND(E27<0.2,'Калькулятор_от дохода'!$P$16=\"да\"),'Калькулятор_от дохода'!$V$16/(1-0.8/(1-$E$27)),100000000000000)","v":100000000000000}]
[null,null,"Максимальная сумма кредита +сумма  МСК ",null,{"$f":"E30+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0}]
[null,null,"Максимальная сумма кредита с опцией МСК",null,{"$f":"MIN(E32,E33)","v":0}]
[null,null,null,null,{"$f":"E37-E36","v":0},{"$f":"F37-F36","v":0},0,0,0]
[null,null,"сумма кредита после погашения на сумму МСК",null,{"$f":"E37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"F37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"G37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"H37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"I37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0}]
[null,null,"Расчет максимальной суммы кредита по платежу для различных сроков",null,{"$f":"-PV($E$28/12,E$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,F$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,G$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,H$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,I$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0}]
[]
[null,null,"по доходу",null,"месяцев"]
[null,null,"плановый ",null,{"$f":"'Калькулятор_от дохода'!$P$57","v":360},180,240,300,360]
[null,null,"расчетный",null,{"$f":"IF($E$24*12-E40>=0,E40,0)","v":360},{"$f":"IF($E$24*12-F40>=0,F40,0)","v":180},{"$f":"IF($E$24*12-G40>=0,G40,0)","v":240},{"$f":"IF($E$24*12-H40>=0,H40,0)","v":300},{"$f":"IF($E$24*12-I40>=0,I40,0)","v":360}]
[null,null,"Максимальная сумма кредита ",null,{"$f":"IF(MIN(E37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(E37,$E$31,$E$32))","v":0},{"$f":"IF(MIN(F37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(F37,$E$31,$E$32))","v":0},{"$f":"IF(MIN(G37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(G37,$E$31,$E$32))","v":0},{"$f":"IF(MIN(H37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(H37,$E$31,$E$32))","v":0},{"$f":"IF(MIN(I37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(I37,$E$31,$E$32))","v":0}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E42/(1-$E$27)*$E$27","v":0},{"$f":"F42/(1-$E$27)*$E$27","v":0},0,0,0]
[null,null,"Стоимость жилья",null,{"$f":"E42+E43","v":0},0,0,0,0]
[null,null,"Переплата",null,{"$f":"E47*E41-E42","v":0},{"$f":"F47*F41-F42","v":0},0,0,0]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$41-2,E$42)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F41-2,F42)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G41-2,G42)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H41-2,H42)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I41-2,I42)*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"CEILING(-PMT($E$28/12,E$41-2,E$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F$41-2,F$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G$41-2,G$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H$41-2,H$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I$41-2,I$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[]
[null,null,"По сумме кредита",null,"месяцев"]
[null,null,"расчетный",null,{"$f":"$E$41","v":360},{"$f":"F41","v":180},{"$f":"G41","v":240},300,360]
[null,null,"запрашиваемая сумма кредита",null,{"$f":"MIN('Калькулятор_от дохода'!$P$53,E42)","v":0},{"$f":"MIN('Калькулятор_от дохода'!$P$53,F42)","v":0},{"$f":"MIN('Калькулятор_от дохода'!$P$53,G42)","v":0},{"$f":"MIN('Калькулятор_от дохода'!$P$53,H42)","v":0},{"$f":"MIN('Калькулятор_от дохода'!$P$53,I42)","v":0}]
[null,null,"сумма кредита после погашения МСК",null,{"$f":"MAX(E51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(F51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(G51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(H51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(I51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E51/(1-$E$27)*$E$27","v":0},0,0,0,0]
[null,null,"Стоимость жилья",null,{"$f":"E53+E51","v":0},0,0,0,0]
[null,null,"Переплата",null,{"$f":"MAX(E57*E50-E52,0)","v":0},{"$f":"MAX(F57*F50-F52,0)","v":0},0,0,0]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$50-2,E$51)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F50-2,F51)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G50-2,G51)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H50-2,H51)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I50-2,I51)*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"MAX(CEILING(-PMT($E$28/12,E$50-2,E$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,F$50-2,F$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,G$50-2,G$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,H$50-2,H$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,I$50-2,I$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0}]
[]
[null,null,"По стоимости жилья",null,"месяцев"]
[null,null,"расчетный",null,{"$f":"$E$41","v":360},{"$f":"F41","v":180},{"$f":"G41","v":240},300,360]
[null,null,"сумма кредита",null,{"$f":"IF(E64-E63>E42,0,E64-E63)","v":0},{"$f":"IF(F64-F63>F42,0,F64-F63)","v":0},{"$f":"IF(G64-G63>G42,0,G64-G63)","v":0},0,0]
[null,null,"сумма кредита после погашения МСК",null,{"$f":"MAX(E61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(F61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(G61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(H61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0},{"$f":"MAX(I61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":0}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E64*'Калькулятор_от дохода'!$P$51","v":0},{"$f":"F64*'Калькулятор_от дохода'!$P$51","v":0},{"$f":"G64*'Калькулятор_от дохода'!$P$51","v":0},{"$f":"H64*'Калькулятор_от дохода'!$P$51","v":0},{"$f":"I64*'Калькулятор_от дохода'!$P$51","v":0}]
[null,null,"Стоимость жилья",null,{"$f":"'Калькулятор_от дохода'!$P$59","v":0},{"$f":"'Калькулятор_от дохода'!$P$59","v":0},{"$f":"'Калькулятор_от дохода'!$P$59","v":0},{"$f":"'Калькулятор_от дохода'!$P$59","v":0},{"$f":"'Калькулятор_от дохода'!$P$59","v":0}]
[null,null,"Переплата",null,{"$f":"MAX(E67*E60-E62,0)","v":0},{"$f":"MAX(F67*F60-F62,0)","v":0},0,0,0]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$60-2,E$61)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F60-2,F61)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G60-2,G61)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H60-2,H61)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I60-2,I61)*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"MAX(CEILING(-PMT($E$28/12,E$60-2,E$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,F$60-2,F$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,G$60-2,G$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,H$60-2,H$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0},{"$f":"MAX(CEILING(-PMT($E$28/12,I$60-2,I$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":0}]
[]
[]
[null,null,"сумма кредита после погашения на сумму МСК",null,{"$f":"E71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"F71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"G71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"H71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"I71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0}]
[null,null,"Расчет максимальной суммы кредита по платежу для различных сроков",null,{"$f":"-PV($E$28/12,E$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,F$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,G$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,H$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,I$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0}]
[]
[null,null,"по доходу",null,"месяцев"]
[null,null,"плановый ",null,{"$f":"'Калькулятор_от дохода'!$P$57","v":360},180,240,300,360]
[null,null,"расчетный",null,{"$f":"IF($E$24*12-E74>=0,E74,0)","v":360},{"$f":"IF($E$24*12-F74>=0,F74,0)","v":180},{"$f":"IF($E$24*12-G74>=0,G74,0)","v":240},{"$f":"IF($E$24*12-H74>=0,H74,0)","v":300},{"$f":"IF($E$24*12-I74>=0,I74,0)","v":360}]
[null,null,"Максимальная сумма кредита ",null,{"$f":"IF(MIN(E71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(E71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(F71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(F71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(G71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(G71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(H71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(H71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(I71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(I71,$E$31,$E$32))","v":0}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E76/(1-$E$27)*$E$27","v":0},{"$f":"F76/(1-$E$27)*$E$27","v":0},0,0,0]
[null,null,"Стоимость жилья",null,{"$f":"E76+E77","v":0},0,0,0,0]
[null,null,"Переплата",null,{"$f":"E81*E75-E76","v":0},{"$f":"F81*F75-F76","v":0},0,0,0]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$75-2,E$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F$75-2,F$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G$75-2,G$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H$75-2,H$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I$75-2,I$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"CEILING(-PMT($E$28/12,E$75-2,E$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F$75-2,F$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G$75-2,G$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H$75-2,H$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I$75-2,I$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[null,null,"максимальный платеж",null,{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0}]

{"sheet":"Справочники и промежут.расчет","index":5,"n_rows":169,"n_cols":24,"rows_kept":169,"cut":false,"hidden":true,"merged":[[71,9,71,10]]}
[]
[1,"Ипотечный продукт",2,"Классификация кредитной истории"]
[null,"Приобретение готового жилья",null,"Положительная"]
[null,"Приобретение жилья на этапе строительства",null,"Неопределенная"]
[null,"Ипотека с гос.поддержкой"]
[null,"Целевой кредит под залог имеющейся квартиры"]
[null,"Перекредитование",3,"Норма учета в расходах лимита по кредитным картам"]
[null,null,null,0.08]
[]
[4,"Значение коэффициентов О/Д"]
[null,0.6]
[]
[]
[]
[]
[5,"Расчет максимального О/Д для каждого заемщика",null,null,null,null,null,"5.1.","Конвертер названия регионов"]
[null,null,"Заемщик1","Заемщик2","Заемщик3","Заемщик4",null,null,"г.Москва","Москва"]
[null,"Регион",{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Москва"},{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Москва"},{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Москва"},{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Москва"},null,null,"г.Санкт-Петербург","С.Петербург"]
[null,"доход",{"$f":"'Расчет по доходу заемщика'!E6","v":0},{"$f":"'Расчет по доходу заемщика'!F6","v":0},{"$f":"'Расчет по доходу заемщика'!G6","v":0},{"$f":"'Расчет по доходу заемщика'!H6","v":0},null,null,"Московская область","МО"]
[null,"кредитная история",0.6,0.6,0.6,0.6,null,null,"Ленинградская область","ЛО"]
[null,"максимальный О/Д",0.6,0.6,0.6,0.6]
[]
[6,"Прожиточный минимум в регионе",null,null,null,null,null,7,"Основания для вычетов из ставки"]
[null,"Алтайский край",9542," ",null,null,null,null,"НЕТ"]
[null,"Амурская область",12176,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,"З ребенка в семье"]
[null,"Архангельская область",12377," ",null,null,null,null,"Программа ЖРС"]
[null,"Астраханская область",9741," ",null,null,null,null,"ОПК"]
[null,"Белгородская область",8837," ",null,null,null,null,"Квартира в ДФО"]
[null,"Брянская область",9916," ",null,null,null,null,"Квартира АИЖК"]
[null,"Владимирская область",10070," ",null,null,null,null,"Социальная ипотека Московской области"]
[null,"Волгоградская область",9858," "]
[null,"Вологодская область",11192," ",null,null,null,8,"Основания для надбавки к ставке"]
[null,"Воронежская область",8960," ",null,null,null,null,"ДА"]
[null,"г.Москва",17642," ",null,null,null,null,"НЕТ"]
[null,"г.Санкт-Петербург",11659," "]
[null,"Еврейская авт.область",13402,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Забайкальский край",11103,"Выбрать соц.категорию: Квартира в Байкальском регионе",null,null,null,9,"Таблица ставок"]
[null,"Ивановская область",10378," ",null,null,null,null,"К/З","Приобретение готового жилья","Приобретение жилья на этапе строительства","Ипотека с гос.поддержкой","Перекредитование","Целевой кредит под залог имеющейся квартиры"]
[null,"Иркутская область",10506,"Выбрать соц.категорию: Квартира в Байкальском регионе",null,null,null,null,0.9,9.7500000000000003E-2,9.5000000000000001E-2,"-",9.5000000000000001E-2,{"$f":"J39+4%","v":0.13750000000000001}]
[null,"Кабардино-Балкарская Республика",11169," ",null,null,null,null,0.8,9.7500000000000003E-2,9.5000000000000001E-2,"-",9.5000000000000001E-2,{"$f":"J40+4%","v":0.13750000000000001}]
[null,"Калининградская область",10922," ",null,null,null,null,0.7,9.5000000000000001E-2,9.2499999999999999E-2,"-",9.2499999999999999E-2,0.13500000000000001]
[null,"Калужская область",10387," ",null,null,null,null,0.5,9.2499999999999999E-2,0.09,"-",0.09,0.13250000000000001]
[null,"Камчатский край",20394,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,"Вычеты 1"]
[null,"Карачаево-Черкесская Республика",9535," ",null,null,null,null,"НЕТ",0,0,0,0,0]
[null,"Кемеровская область",9531," ",null,null,null,null,{"$f":"I25","v":"З ребенка в семье"},0,2.5000000000000001E-3,2.5000000000000001E-3,0,0]
[null,"Кировская область",9943," ",null,null,null,null,{"$f":"I26","v":"Программа ЖРС"},0,2.5000000000000001E-3,2.5000000000000001E-3,0,0]
[null,"Костромская область",10270," ",null,null,null,null,{"$f":"I27","v":"ОПК"},0,0,0,0,0]
[null,"Краснодарский край",10685," ",null,null,null,null,{"$f":"I28","v":"Квартира в ДФО"},0,2.5000000000000001E-3,2.5000000000000001E-3,0,0]
[null,"Красноярский край",11787," ",null,null,null,null,"Квартира в Байкальском регионе",0,2.5000000000000001E-3,2.5000000000000001E-3,0,0]
[null,"Курганская область",10069," ",null,null,null,null,{"$f":"I29","v":"Квартира АИЖК"},0.02]
[null,"Курская область",9254," ",null,null,null,null,{"$f":"I30","v":"Социальная ипотека Московской области"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,0,0]
[null,"Ленинградская область",9908," ",null,null,null,null,"Вычет 2: "]
[null,"Липецкая область",9050," ",null,null,null,"9.1.","ДА",{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0}]
[null,"Магаданская область",18983,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,"НЕТ",0,0,0,0,0]
[null,"Московская область",12495," ",null,null,null,null,"Надбавки"]
[null,"Мурманская область",14632," ",null,null,null,null,"нет страховки",7.0000000000000001E-3,7.0000000000000001E-3,0,7.0000000000000001E-3,7.0000000000000001E-3]
[null,"Ненецкий авт.округ",21642," ",null,null,null,null,"\"Справка по форме кредитора\"",5.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"Нижегородская область",9630," ",null,null,null,null,"Легкая ипотека",5.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,0]
[null,"Новгородская область",10851," ",null,null,null,"9.2."]
[null,"Новосибирская область",11233," ",null,null,null,null,"Расчет базовой ставки"]
[null,"Омская область",9222," ",null,null,null,null,"Продукт","К/З","Базовая ставка","Строка К/З","Столбец продукт"]
[null,"Оренбургская область",9007," ",null,null,null,null,{"$f":"'Расчет по доходу заемщика'!$E$2","v":"Приобретение жилья на этапе строительства"},{"$f":"1-'Расчет по доходу заемщика'!$E$27","v":0.5},{"$f":"IF(I66=I30,INDEX(J39:N42,L62,M62),INDEX(J39:N42,L62,M62))","v":0.09},{"$f":"MATCH(J62,I39:I42,-1)","v":4},{"$f":"MATCH(I62,J38:N38,0)","v":2}]
[null,"Орловская область",9694," "]
[null,"Пензенская область",9182," ",null,null,null,null,"Расчет надбавки и вычетов"]
[null,"Пермский край",10278," ",null,null,null,null,"Вычет 1","Зарплатный проект","Положит КИ ","К/З>70","Право на вычет","Вычет 2","К/З","Надбавка (есть/нет ЛС)","Надбавка Серый доход","Надбавка \"Легкая ипотека\""]
[null,"Приморский край",13223,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,{"$f":"'Расчет по доходу заемщика'!E25","v":"НЕТ"},0,0,{"$f":"IF(AND(O66>0.7,O66<=0.8),1,0)","v":0},{"$f":"'Калькулятор_от дохода'!$P$26","v":"НЕТ"},null,{"$f":"J62","v":0.5},{"$f":"'Расчет по доходу заемщика'!E26","v":"ДА"},{"$f":"'Калькулятор_от дохода'!$P$18","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!P24","v":"НЕТ"}]
[null,"Псковская область",11234," ",null,null,null,"9.3.",{"$f":"IFERROR(INDEX($J$44:$N$51,MATCH(I66,$I$44:$I$51,0),MATCH($I$62,$J$38:$N$38,0)),0)","v":0},null,null,null,null,{"$f":"INDEX($J$53:$N$54,MATCH(M66,$I$53:$I$54,0),MATCH(I62,$J$38:$N$38,0))","v":0},null,{"$f":"IF('Расчет по доходу заемщика'!$E$2=$B$5,0,IF(P66=I33,0,J56))","v":0},{"$f":"IF(Q66=\"да\",INDEX(J57:N57,1,MATCH(I62,J38:N38)),0)","v":0},{"$f":"IF(R66=\"да\",INDEX(J58:N58,1,MATCH(I62,J38:N38)),0)","v":0}]
[null,"Республика Адыгея",9458," "]
[null,"Республика Алтай",9890," ",null,null,null,null,"Расчет итоговой ставки"]
[null,"Республика Башкортостан",9142," ",null,null,null,10,{"$f":"K62-I67-N67+P67+Q67+R67","v":0.09}]
[null,"Республика Бурятия",9967,"Выбрать соц.категорию: Квартира в Байкальском регионе"]
[null,"Республика Дагестан",9562," ",null,null,null,null,"Ограничения по ПВ","Материнский капитал"]
[null,"Республика Ингушетия",9246," ",null,null,null,null,"Продукт","МК","ПС","СТ","АП","Бизнес","Легкая ипотека"]
[null,"Республика Калмыкия",8899," ",null,null,null,null,{"$f":"B3","v":"Приобретение готового жилья"},0.1,0.3,0.2,0.3,0.5,0.5]
[null,"Республика Карелия",13389," ",null,null,null,null,{"$f":"B4","v":"Приобретение жилья на этапе строительства"},0.1,0.3,0.2,0.2,0.5,0.5]
[null,"Республика Коми",12914," ",null,null,null,null,{"$f":"B5","v":"Ипотека с гос.поддержкой"},0.2,0.3,0.2,0.2,0.5,0.5]
[null,"Республика Марий Эл",9535," ",null,null,null,null,{"$f":"B6","v":"Целевой кредит под залог имеющейся квартиры"},0.4,0.4,0.4,0.4,0.5,0.5]
[null,"Республика Мордовия",8659," ",null,null,null,null,{"$f":"B7","v":"Перекредитование"},0.2,0.3,0.2,{"$f":"IF('Калькулятор_от дохода'!$V$22=\"нет\",20%,30%)","v":0.3},0.5,0.5]
[null,"Республика Саха (Якутия)",17388,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Республика Северная Осетия - Алания",9464," ",null,null,null,null,"Расчет ограчения по К/З"]
[null,"Республика Татарстан",8848," ",null,null,null,null,"Продукт","Главная опция","строка","столбец","Минимальный ПВ"]
[null,"Республика Тыва",9991," ",null,null,null,null,{"$f":"'Калькулятор_от дохода'!P12","v":"Приобретение жилья на этапе строительства"},{"$f":"IF(I141=\"Работа по найму\",IF('Калькулятор_от дохода'!$P$24=\"ДА\",\"Легкая ипотека\",IF('Калькулятор_от дохода'!$P$20=\"ДА\",\"ПС\",IF('Калькулятор_от дохода'!$P$16=\"ДА\",\"МК\",IF('Калькулятор_от дохода'!$P$22=\"ДА\",\"АП\",\"СТ\")))),N73)","v":"СТ"},{"$f":"MATCH($I$82,$I$74:$I$78,0)","v":2},{"$f":"MATCH($J$82,$J$73:$O$73,0)","v":3},{"$f":"INDEX(J74:O78,K82,L82)","v":0.2}]
[null,"Республика Хакасия",9647," "]
[null,"Ростовская область",10232," "]
[null,"Рязанская область",9614," "]
[null,"Самарская область",10691," ",null,null,null,11]
[null,"Саратовская область",9153," "]
[null,"Сахалинская область",14637,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Свердловская область",10653," ",null,null,null,null,"Ограничение по максимальной сумме кредита для Продукта \"Ипотека с гос.поддержкой\""]
[null,"Смоленская область",10516," ",null,null,null,null,"Москва, МО, ЛО, С.Петербург",8000000]
[null,"Ставропольский край",8997," ",null,null,null,null,"иные регионы",3000000]
[null,"Тамбовская область",9116," "]
[null,"Тверская область",10579," ",null,null,null,"11.1."]
[null,"Томская область",10997," "]
[null,"Тульская область",9897," ",null,null,null,null,"Ограничение по максимальной сумме кредита для иных продуктов"]
[null,"Тюменская область",10674," ",null,null,null,null,null,"Массив: Москва",null,null,null,null,"Массив: Иное",null,null,null,null,"Массив: ЛО"]
[null,"Удмуртская Республика",9075," ",null,null,null,null,null,0.50009999999999999,0.60009999999999997,0.70009999999999994,0.80010000000000003,0.90010000000000001,0.50009999999999999,0.60009999999999997,0.70009999999999994,0.80010000000000003,0.90010000000000001,0.50009999999999999,0.60009999999999997,0.70009999999999994,0.80010000000000003,0.90010000000000001]
[null,"Ульяновская область",9900," ",null,null,null,null,{"$f":"B3","v":"Приобретение готового жилья"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Хабаровский край",13799,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,{"$f":"B4","v":"Приобретение жилья на этапе строительства"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Ханты-Мансийский авт.округ - Югра",15427," ",null,null,null,null,{"$f":"B5","v":"Ипотека с гос.поддержкой"},8000000,8000000,8000000,8000000,8000000,3000000,3000000,3000000,3000000,3000000,8000000,8000000,8000000,8000000,8000000]
[null,"Челябинская область",9945," ",null,null,null,null,{"$f":"B6","v":"Целевой кредит под залог имеющейся квартиры"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Чеченская Республика",10080," ",null,null,null,null,{"$f":"B7","v":"Перекредитование"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Чувашская Республика",8931," "]
[null,"Чукотский авт.округ",20157,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Ямало-Ненецкий авт.округ",16603," "]
[null,"Ярославская область",10004," "]
[null,null,null,null,null,null,null,"11.2."]
[]
[]
[null,null,null,null,null,null,null,null,"Расчет ограчения максимальной суммы кредита для продукта \"Ипотека с гос.поддержкой\""]
[null,null,null,null,null,null,null,null,"Регион","Максимальная сумма"]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,'Справочники и промежут.расчет'!$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Москва"},{"$f":"IF(OR(I112=\"Москва\",I112=\"МО\",I112=\"С.Петербург\",I112=\"ЛО\"),J90,J91)","v":8000000}]
[null,null,null,null,null,null,null,"11.3."]
[]
[]
[null,null,null,null,null,null,null,null,"Расчет ограчения максимальной суммы кредита для иных продуктов"]
[null,null,null,null,null,null,null,null,"Регион","Продукт",null,"К/З","Массив","строка","столбец",null,"Максимальная сумма"]
[null,null,null,null,null,null,null,"11.4.",{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,'Справочники и промежут.расчет'!$I$17:$J$20,2,0),\"Иное\")","v":"Москва"},{"$f":"'Расчет по доходу заемщика'!$E$2","v":"Приобретение жилья на этапе строительства"},null,{"$f":"1-'Расчет по доходу заемщика'!$E$27","v":0.5},{"$f":"IF(OR($I$118=$J$18,$I$118=$J$19,$I$118=$J$17),\"Москва\",IF($I$118=$J$20,\"ЛО\",\"Иное\"))","v":"Москва"},{"$f":"MATCH($J$118,$I$98:$I$104,0)","v":2},{"$f":"IFERROR(MATCH($L$118,$J$97:$N$97),0)+1","v":1},null,{"$f":"INDEX(IF(M118=\"ЛО\",ЛО,IF(M118=\"Москва\",Москва,Иное)),N118,O118)","v":20000000}]
[]
[]
[null,null,null,null,null,null,null,null,"Органичение максимальной суммы кредита по продукту"]
[null,null,null,null,null,null,null,12,"Продукт","Сумма"]
[null,null,null,null,null,null,null,null,{"$f":"'Расчет по доходу заемщика'!$E$2","v":"Приобретение жилья на этапе строительства"},{"$f":"IF($I$123=$B$5,$J$112,$Q$118)","v":20000000}]
[]
[null,null,null,null,null,null,null,13,"Минимальная сумма кредита"]
[null,null,null,null,null,null,null,null,300000]
[null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,"Максимальный срок кредита, лет"]
[null,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,15,"Максимальный возраст заемщика на дату окончания срока кредита, лет"]
[null,null,null,null,null,null,null,null,65]
[]
[null,null,null,null,null,null,null,null,"Коэффициент учета ПМ на 1 несовершеннолетнего ребенка"]
[null,null,null,null,null,null,null,16,0.25]
[]
[null,null,null,null,null,null,null,null,"Коэффициент платежа для опции ",{"$f":"IF(AND('Калькулятор_от дохода'!$P$20=\"да\",OR('Калькулятор_от дохода'!$P$12=$B$4,'Калькулятор_от дохода'!$P$12=$B$7,'Калькулятор_от дохода'!$P$12=$B$3)),I138,J138)","v":1}]
[null,null,null,null,null,null,null,null,"переменная ставка","стандартный продукт"]
[null,null,null,null,null,null,null,null,0.95,1]
[]
[null,null,null,null,null,null,null,17,"Вид дохода"]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND('Калькулятор_от дохода'!$P$32='Калькулятор_от дохода'!$V$115,'Калькулятор_от дохода'!$R$32='Калькулятор_от дохода'!$V$115,'Калькулятор_от дохода'!$T$32='Калькулятор_от дохода'!$V$115,'Калькулятор_от дохода'!$V$32='Калькулятор_от дохода'!$V$115),'Калькулятор_от дохода'!V115,\"Иное\")","v":"Работа по найму"}]
[]
[]
[null,null,null,null,null,null,null,18,"Сочетание отдельных продуктов и опций"]
[null,null,null,null,null,null,null,null,null,"Приобретение готового жилья","Приобретение жилья на этапе строительства","Ипотека с гос.поддержкой","Перекредитование","Целевой кредит под залог имеющейся квартиры","Военная ипотека"]
[null,null,null,null,null,null,null,null,"Переменая ставка",1,1,-1,1,-1,-1]
[null,null,null,null,null,null,null,null,"Мат.капитал",1,1,1,-1,-1,-1]
[null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора",1,1,1,1,1,-1]
[null,null,null,null,null,null,null,null,"Аппартаменты",1,1,-1,1,-1,-1]
[null,null,null,null,null,null,null,null,"Вычет от контрагента",1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,"Легкая ипотека",1,1,-1,1,-1,-1]
[]
[null,null,null,null,null,null,null," 18.1 ","Проверка сочетаемости продукта и опции",null,"выбранный продукт","выбор опции"]
[null,null,null,null,null,null,null,null,null,"решение о возможности применения",{"$f":"'Калькулятор_от дохода'!$P$12","v":"Приобретение жилья на этапе строительства"},"Переменая ставка","Мат.капитал","Справка о доходах по форме кредитора","Аппартаменты","Вычет от контрагента","Легкая ипотека"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Калькулятор_от дохода'!$P$20","v":0},{"$f":"'Калькулятор_от дохода'!$P$16","v":0},{"$f":"'Калькулятор_от дохода'!$P$18","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!$P$22","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!$P$26","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!P24","v":"НЕТ"}]
[null,null,null,null,null,null,null,null,"Переменая ставка",{"$f":"IF(COUNTIF(K156:Q156,\"<\"&\"0\")>0,\"!\",\"\")","v":"!"},{"$f":"HLOOKUP($K$154,$J$145:$O$151,2,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,2,0)*IF(L$155=\"нет\",0,1)","v":1},-1,0,0,0,0]
[null,null,null,null,null,null,null,null,"Мат.капитал",{"$f":"IF(COUNTIF(K157:Q157,\"<\"&\"0\")>0,\"!\",\"\")","v":"!"},{"$f":"HLOOKUP($K$154,$J$145:$O$151,3,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,3,0)*IF(L$155=\"нет\",0,1)","v":-1},1,0,0,0,0]
[null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора","",{"$f":"HLOOKUP($K$154,$J$145:$O$151,4,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,4,0)*IF(L$155=\"нет\",0,1)","v":1},1,0,0,0,0]
[null,null,null,null,null,null,null,null,"Аппартаменты","!",{"$f":"HLOOKUP($K$154,$J$145:$O$151,5,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,5,0)*IF(L$155=\"нет\",0,1)","v":-1},-1,0,0,0,0]
[null,null,null,null,null,null,null,null,"Вычет от контрагента","!",{"$f":"HLOOKUP($K$154,$J$145:$O$151,6,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,6,0)*IF(L$155=\"нет\",0,1)","v":-1},{"$f":"HLOOKUP(M$154,$J$163:$O$169,6,0)*IF(M$155=\"нет\",0,1)","v":1},{"$f":"HLOOKUP(N$154,$J$163:$O$169,6,0)*IF(N$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(O$154,$J$163:$O$169,6,0)*IF(O$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(P$154,$J$163:$O$169,6,0)*IF(P$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(Q$154,$J$163:$O$169,6,0)*IF(Q$155=\"нет\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,"Легкая ипотека",{"$f":"IF(COUNTIF(K161:Q161,\"<\"&\"0\")>0,\"!\",\"\")","v":"!"},{"$f":"HLOOKUP($K$154,$J$145:$O$151,7,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,7,0)*IF(L$155=\"нет\",0,1)","v":1},-1,0,0,0,0]
[null,null,null,null,null,null,null,19,"Сочетение опций между собой"]
[null,null,null,null,null,null,null,null,null,"Переменая ставка","Мат.капитал","Справка о доходах по форме кредитора","Аппартаменты","Вычет от контрагента","Легкая ипотека"]
[null,null,null,null,null,null,null,null,"Переменая ставка",1,-1,1,-1,-1,1]
[null,null,null,null,null,null,null,null,"Мат.капитал",-1,1,1,-1,1,-1]
[null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора",1,1,1,1,1,-1]
[null,null,null,null,null,null,null,null,"Аппартаменты",-1,-1,1,1,1,-1]
[null,null,null,null,null,null,null,null,"Вычет от контрагента",-1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,"Легкая ипотека",1,-1,-1,-1,1,1]

{"sheet":"График_польз.срок","index":6,"n_rows":372,"n_cols":20,"rows_kept":372,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$N$66","v":0}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$E$41","v":360}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$N$72","v":0}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K372,0)-1","v":0}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":0},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2017-04-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2017-04-30"},{"$f":"G12-D9","v":29},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":0},{"$f":"L12+M12","v":0},{"$f":"D3","v":0},0,{"$f":"L12*I12/365.25*H12","v":0},{"$f":"MIN(J12-Q12-P12,L12)","v":0},{"$f":"MIN(J12-Q12,N12)","v":0},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":0},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2017-05-31"},{"$f":"G13-G12","v":31},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":0},{"$f":"L13+M13","v":0},{"$f":"S12","v":0},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":0},0,0,0,{"$f":"MAX(N13-P13,0)","v":0},0,0]
[null,null,null,null,null,3,"2017-06-30",{"$f":"G14-G13","v":30},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},0,0,{"$f":"S13","v":0},0,0,0,0,0,{"$f":"MAX(N14-P14,0)","v":0},0,0]
[null,null,null,null,null,4,"2017-07-31",31,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2017-08-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2017-09-30",30,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2017-10-31",31,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S17","v":0},{"$f":"T17","v":0},0,0,0,0,{"$f":"MAX(N18-P18,0)","v":0},0,0]
[null,null,null,null,null,8,"2017-11-30",30,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S18","v":0},{"$f":"T18","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,9,"2017-12-31",31,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"2018-01-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"2018-02-28",28,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"2018-03-31",31,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,"2018-04-30",30,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S23","v":0},{"$f":"T23","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,14,"2018-05-31",31,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,15,"2018-06-30",30,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,16,"2018-07-31",31,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,17,"2018-08-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,18,"2018-09-30",30,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"2018-10-31",31,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,20,"2018-11-30",30,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,21,"2018-12-31",31,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"2019-01-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,23,"2019-02-28",28,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,24,"2019-03-31",31,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,25,"2019-04-30",30,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,26,"2019-05-31",31,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,27,"2019-06-30",30,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,28,"2019-07-31",31,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,29,"2019-08-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,30,"2019-09-30",30,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31,"2019-10-31",31,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,32,"2019-11-30",30,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,33,"2019-12-31",31,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,34,"2020-01-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,35,"2020-02-29",29,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,36,"2020-03-31",31,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,37,"2020-04-30",30,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,38,"2020-05-31",31,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,39,"2020-06-30",30,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"2020-07-31",31,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,41,"2020-08-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,42,"2020-09-30",30,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,43,"2020-10-31",31,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,44,"2020-11-30",30,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,45,"2020-12-31",31,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,46,"2021-01-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,47,"2021-02-28",28,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,48,"2021-03-31",31,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,49,"2021-04-30",30,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,50,"2021-05-31",31,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,51,"2021-06-30",30,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,52,"2021-07-31",31,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,53,"2021-08-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,54,"2021-09-30",30,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,55,"2021-10-31",31,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,56,"2021-11-30",30,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,57,"2021-12-31",31,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,58,"2022-01-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,59,"2022-02-28",28,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,60,"2022-03-31",31,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,61,"2022-04-30",30,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,62,"2022-05-31",31,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,63,"2022-06-30",30,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,64,"2022-07-31",31,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,65,"2022-08-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J76-Q76-P76,L76)","v":0},{"$f":"MIN(J76-Q76,N76)","v":0},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":0},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2022-09-30"},30,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":0},{"$f":"L77+M77","v":0},0,0,{"$f":"L77*I77/365.25*H77","v":0},0,0,0,0,0,0]
[null,null,null,null,null,67,"2022-10-31",{"$f":"G78-G77","v":31},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S77","v":0},0,0,0,0,0,{"$f":"MAX(N78-P78,0)","v":0},0,0]
[null,null,null,null,null,68,"2022-11-30",30,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,69,"2022-12-31",31,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,70,"2023-01-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,71,"2023-02-28",28,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,72,"2023-03-31",31,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,73,"2023-04-30",30,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,74,"2023-05-31",31,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,75,"2023-06-30",30,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,76,"2023-07-31",31,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,77,"2023-08-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,78,"2023-09-30",30,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,79,"2023-10-31",31,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,80,"2023-11-30",30,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,81,"2023-12-31",31,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,82,"2024-01-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,83,"2024-02-29",29,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,84,"2024-03-31",31,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,85,"2024-04-30",30,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,86,"2024-05-31",31,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,87,"2024-06-30",30,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,88,"2024-07-31",31,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,89,"2024-08-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,90,"2024-09-30",30,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,91,"2024-10-31",31,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,92,"2024-11-30",30,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,93,"2024-12-31",31,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,94,"2025-01-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,95,"2025-02-28",28,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,96,"2025-03-31",31,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,97,"2025-04-30",30,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,98,"2025-05-31",31,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,99,"2025-06-30",30,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,100,"2025-07-31",31,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,101,"2025-08-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,102,"2025-09-30",30,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,103,"2025-10-31",31,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,104,"2025-11-30",30,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,105,"2025-12-31",31,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,106,"2026-01-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,107,"2026-02-28",28,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,108,"2026-03-31",31,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,109,"2026-04-30",30,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,110,"2026-05-31",31,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,111,"2026-06-30",30,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,112,"2026-07-31",31,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,113,"2026-08-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,114,"2026-09-30",30,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,115,"2026-10-31",31,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,116,"2026-11-30",30,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,117,"2026-12-31",31,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,118,"2027-01-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,119,"2027-02-28",28,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,120,"2027-03-31",31,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,121,"2027-04-30",30,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,122,"2027-05-31",31,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,123,"2027-06-30",30,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,124,"2027-07-31",31,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,125,"2027-08-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,126,"2027-09-30",30,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,127,"2027-10-31",31,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,128,"2027-11-30",30,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,129,"2027-12-31",31,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J140-Q140-P140,L140)","v":0},{"$f":"MIN(J140-Q140,N140)","v":0},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":0},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-01-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":0},{"$f":"L141+M141","v":0},0,0,{"$f":"L141*I141/365.25*H141","v":0},0,0,0,0,0,0]
[null,null,null,null,null,131,"2028-02-29",{"$f":"G142-G141","v":29},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S141","v":0},0,0,0,0,0,{"$f":"MAX(N142-P142,0)","v":0},0,0]
[null,null,null,null,null,132,"2028-03-31",31,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,133,"2028-04-30",30,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,134,"2028-05-31",31,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,135,"2028-06-30",30,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,136,"2028-07-31",31,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,137,"2028-08-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,138,"2028-09-30",30,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,139,"2028-10-31",31,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,140,"2028-11-30",30,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,141,"2028-12-31",31,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,142,"2029-01-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,143,"2029-02-28",28,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,144,"2029-03-31",31,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,145,"2029-04-30",30,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,146,"2029-05-31",31,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,147,"2029-06-30",30,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,148,"2029-07-31",31,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,149,"2029-08-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,150,"2029-09-30",30,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,151,"2029-10-31",31,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,152,"2029-11-30",30,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,153,"2029-12-31",31,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,154,"2030-01-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,155,"2030-02-28",28,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,156,"2030-03-31",31,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,157,"2030-04-30",30,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,158,"2030-05-31",31,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,159,"2030-06-30",30,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,160,"2030-07-31",31,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,161,"2030-08-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,162,"2030-09-30",30,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,163,"2030-10-31",31,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,164,"2030-11-30",30,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,165,"2030-12-31",31,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,166,"2031-01-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,167,"2031-02-28",28,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,168,"2031-03-31",31,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,169,"2031-04-30",30,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,170,"2031-05-31",31,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,171,"2031-06-30",30,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,172,"2031-07-31",31,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,173,"2031-08-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,174,"2031-09-30",30,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,175,"2031-10-31",31,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,176,"2031-11-30",30,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,177,"2031-12-31",31,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,178,"2032-01-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,179,"2032-02-29",29,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,180,"2032-03-31",31,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,181,"2032-04-30",30,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,182,"2032-05-31",31,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,183,"2032-06-30",30,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,184,"2032-07-31",31,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,185,"2032-08-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,186,"2032-09-30",30,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,187,"2032-10-31",31,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,188,"2032-11-30",30,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,189,"2032-12-31",31,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,190,"2033-01-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,191,"2033-02-28",28,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,192,"2033-03-31",31,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,193,"2033-04-30",30,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J204-Q204-P204,L204)","v":0},{"$f":"MIN(J204-Q204,N204)","v":0},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":0},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2033-05-31"},31,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":0},{"$f":"L205+M205","v":0},0,0,{"$f":"L205*I205/365.25*H205","v":0},0,0,0,0,0,0]
[null,null,null,null,null,195,"2033-06-30",{"$f":"G206-G205","v":30},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S205","v":0},0,0,0,0,0,{"$f":"MAX(N206-P206,0)","v":0},0,0]
[null,null,null,null,null,196,"2033-07-31",31,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,197,"2033-08-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,198,"2033-09-30",30,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,199,"2033-10-31",31,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,200,"2033-11-30",30,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,201,"2033-12-31",31,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,202,"2034-01-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,203,"2034-02-28",28,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,204,"2034-03-31",31,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,205,"2034-04-30",30,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,206,"2034-05-31",31,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,207,"2034-06-30",30,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,208,"2034-07-31",31,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,209,"2034-08-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,210,"2034-09-30",30,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,211,"2034-10-31",31,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S221","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,212,"2034-11-30",30,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,213,"2034-12-31",31,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,214,"2035-01-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,215,"2035-02-28",28,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,216,"2035-03-31",31,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,217,"2035-04-30",30,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,218,"2035-05-31",31,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,219,"2035-06-30",30,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,220,"2035-07-31",31,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,221,"2035-08-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,222,"2035-09-30",30,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,223,"2035-10-31",31,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,224,"2035-11-30",30,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,225,"2035-12-31",31,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,226,"2036-01-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,227,"2036-02-29",29,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,228,"2036-03-31",31,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,229,"2036-04-30",30,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,230,"2036-05-31",31,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,231,"2036-06-30",30,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,232,"2036-07-31",31,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,233,"2036-08-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,234,"2036-09-30",30,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,235,"2036-10-31",31,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,236,"2036-11-30",30,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,237,"2036-12-31",31,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,238,"2037-01-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,239,"2037-02-28",28,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,240,"2037-03-31",31,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,241,"2037-04-30",30,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2037-05-31",31,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2037-06-30",30,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2037-07-31",31,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2037-08-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2037-09-30",30,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2037-10-31",31,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2037-11-30",30,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2037-12-31",31,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-01-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2038-02-28",28,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2038-03-31",31,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2038-04-30",30,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2038-05-31",31,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2038-06-30",30,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2038-07-31",31,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2038-08-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2038-09-30"},30,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2038-10-31",{"$f":"G270-G269","v":31},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2038-11-30",30,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2038-12-31",31,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-01-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2039-02-28",28,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2039-03-31",31,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2039-04-30",30,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2039-05-31",31,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2039-06-30",30,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2039-07-31",31,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2039-08-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2039-09-30",30,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2039-10-31",31,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2039-11-30",30,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2039-12-31",31,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-01-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2040-02-29",29,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2040-03-31",31,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2040-04-30",30,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2040-05-31",31,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2040-06-30",30,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2040-07-31",31,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2040-08-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2040-09-30",30,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2040-10-31",31,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2040-11-30",30,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2040-12-31",31,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-01-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2041-02-28",28,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2041-03-31",31,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2041-04-30",30,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2041-05-31",31,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2041-06-30",30,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2041-07-31",31,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2041-08-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2041-09-30",30,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2041-10-31",31,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2041-11-30",30,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2041-12-31",31,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-01-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2042-02-28",28,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2042-03-31",31,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,301,{"$f":"EOMONTH($D$9,F312-1)","v":"2042-04-30"},{"$f":"G312-G311","v":30},{"$f":"VLOOKUP(G312,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F312=$D$4,K312+N312,MIN($D$5,K312+N312))","v":0},{"$f":"L312+M312","v":0},{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"L312*I312/365.25*H312","v":0},{"$f":"MIN(J312-Q312-P312,L312)","v":0},{"$f":"MIN(J312-Q312,N312)","v":0},{"$f":"MIN(J312,M312)","v":0},{"$f":"MAX(N312-P312,0)","v":0},{"$f":"L312-O312","v":0},{"$f":"M312+R312-Q312","v":0}]
[null,null,null,null,null,302,"2042-05-31",31,{"$f":"VLOOKUP(G313,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,303,"2042-06-30",30,{"$f":"VLOOKUP(G314,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,304,"2042-07-31",31,{"$f":"VLOOKUP(G315,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,305,"2042-08-31",31,{"$f":"VLOOKUP(G316,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,306,"2042-09-30",30,{"$f":"VLOOKUP(G317,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,307,"2042-10-31",31,{"$f":"VLOOKUP(G318,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,308,"2042-11-30",30,{"$f":"VLOOKUP(G319,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,309,"2042-12-31",31,{"$f":"VLOOKUP(G320,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,310,"2043-01-31",31,{"$f":"VLOOKUP(G321,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,311,"2043-02-28",28,{"$f":"VLOOKUP(G322,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,312,"2043-03-31",31,{"$f":"VLOOKUP(G323,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,313,"2043-04-30",30,{"$f":"VLOOKUP(G324,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,314,"2043-05-31",31,{"$f":"VLOOKUP(G325,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,315,"2043-06-30",30,{"$f":"VLOOKUP(G326,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,316,"2043-07-31",31,{"$f":"VLOOKUP(G327,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,317,"2043-08-31",31,{"$f":"VLOOKUP(G328,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,318,"2043-09-30",30,{"$f":"VLOOKUP(G329,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,319,"2043-10-31",31,{"$f":"VLOOKUP(G330,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,320,"2043-11-30",30,{"$f":"VLOOKUP(G331,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,321,"2043-12-31",31,{"$f":"VLOOKUP(G332,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,322,"2044-01-31",31,{"$f":"VLOOKUP(G333,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,323,"2044-02-29",29,{"$f":"VLOOKUP(G334,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,324,"2044-03-31",31,{"$f":"VLOOKUP(G335,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,325,"2044-04-30",30,{"$f":"VLOOKUP(G336,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,326,"2044-05-31",31,{"$f":"VLOOKUP(G337,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,327,"2044-06-30",30,{"$f":"VLOOKUP(G338,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,328,"2044-07-31",31,{"$f":"VLOOKUP(G339,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,329,"2044-08-31",31,{"$f":"VLOOKUP(G340,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,330,"2044-09-30",30,{"$f":"VLOOKUP(G341,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,331,"2044-10-31",31,{"$f":"VLOOKUP(G342,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,332,"2044-11-30",30,{"$f":"VLOOKUP(G343,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,333,"2044-12-31",31,{"$f":"VLOOKUP(G344,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,334,"2045-01-31",31,{"$f":"VLOOKUP(G345,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,335,"2045-02-28",28,{"$f":"VLOOKUP(G346,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,336,"2045-03-31",31,{"$f":"VLOOKUP(G347,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,337,"2045-04-30",30,{"$f":"VLOOKUP(G348,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,338,"2045-05-31",31,{"$f":"VLOOKUP(G349,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,339,"2045-06-30",30,{"$f":"VLOOKUP(G350,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,340,"2045-07-31",31,{"$f":"VLOOKUP(G351,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,341,"2045-08-31",31,{"$f":"VLOOKUP(G352,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,342,"2045-09-30",30,{"$f":"VLOOKUP(G353,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,343,"2045-10-31",31,{"$f":"VLOOKUP(G354,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,344,"2045-11-30",30,{"$f":"VLOOKUP(G355,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,345,"2045-12-31",31,{"$f":"VLOOKUP(G356,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,346,"2046-01-31",31,{"$f":"VLOOKUP(G357,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,347,"2046-02-28",28,{"$f":"VLOOKUP(G358,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,348,"2046-03-31",31,{"$f":"VLOOKUP(G359,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,349,"2046-04-30",30,{"$f":"VLOOKUP(G360,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,350,"2046-05-31",31,{"$f":"VLOOKUP(G361,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,351,"2046-06-30",30,{"$f":"VLOOKUP(G362,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,352,"2046-07-31",31,{"$f":"VLOOKUP(G363,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,353,"2046-08-31",31,{"$f":"VLOOKUP(G364,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,354,"2046-09-30",30,{"$f":"VLOOKUP(G365,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,355,"2046-10-31",31,{"$f":"VLOOKUP(G366,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,356,"2046-11-30",30,{"$f":"VLOOKUP(G367,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,357,"2046-12-31",31,{"$f":"VLOOKUP(G368,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,358,"2047-01-31",31,{"$f":"VLOOKUP(G369,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,359,"2047-02-28",28,{"$f":"VLOOKUP(G370,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,360,"2047-03-31",31,{"$f":"VLOOKUP(G371,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,361,"2047-04-30",30,{"$f":"VLOOKUP(G372,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"График_180","index":7,"n_rows":311,"n_cols":20,"rows_kept":311,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$P$66","v":0}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$F$41","v":180}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$P$72","v":0}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K263,0)-1","v":0}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":0},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2017-04-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2017-04-30"},{"$f":"G12-D9","v":29},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":0},{"$f":"L12+M12","v":0},{"$f":"D3","v":0},0,{"$f":"L12*I12/365.25*H12","v":0},{"$f":"MIN(J12-Q12-P12,L12)","v":0},{"$f":"MIN(J12-Q12,N12)","v":0},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":0},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2017-05-31"},{"$f":"G13-G12","v":31},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":0},{"$f":"L13+M13","v":0},{"$f":"S12","v":0},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":0},0,0,0,{"$f":"MAX(N13-P13,0)","v":0},0,0]
[null,null,null,null,null,3,"2017-06-30",{"$f":"G14-G13","v":30},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},0,0,{"$f":"S13","v":0},0,0,0,0,0,{"$f":"MAX(N14-P14,0)","v":0},0,0]
[null,null,null,null,null,4,"2017-07-31",31,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2017-08-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2017-09-30",30,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2017-10-31",31,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S17","v":0},{"$f":"T17","v":0},0,0,0,0,{"$f":"MAX(N18-P18,0)","v":0},0,0]
[null,null,null,null,null,8,"2017-11-30",30,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S18","v":0},{"$f":"T18","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,9,"2017-12-31",31,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"2018-01-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"2018-02-28",28,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"2018-03-31",31,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,"2018-04-30",30,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S23","v":0},{"$f":"T23","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,14,"2018-05-31",31,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,15,"2018-06-30",30,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,16,"2018-07-31",31,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,17,"2018-08-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,18,"2018-09-30",30,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"2018-10-31",31,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,20,"2018-11-30",30,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,21,"2018-12-31",31,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"2019-01-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,23,"2019-02-28",28,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,24,"2019-03-31",31,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,25,"2019-04-30",30,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,26,"2019-05-31",31,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,27,"2019-06-30",30,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,28,"2019-07-31",31,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,29,"2019-08-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,30,"2019-09-30",30,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31,"2019-10-31",31,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,32,"2019-11-30",30,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,33,"2019-12-31",31,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,34,"2020-01-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,35,"2020-02-29",29,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,36,"2020-03-31",31,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,37,"2020-04-30",30,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,38,"2020-05-31",31,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,39,"2020-06-30",30,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"2020-07-31",31,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,41,"2020-08-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,42,"2020-09-30",30,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,43,"2020-10-31",31,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,44,"2020-11-30",30,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,45,"2020-12-31",31,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,46,"2021-01-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,47,"2021-02-28",28,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,48,"2021-03-31",31,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,49,"2021-04-30",30,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,50,"2021-05-31",31,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,51,"2021-06-30",30,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,52,"2021-07-31",31,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,53,"2021-08-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,54,"2021-09-30",30,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,55,"2021-10-31",31,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,56,"2021-11-30",30,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,57,"2021-12-31",31,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,58,"2022-01-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,59,"2022-02-28",28,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,60,"2022-03-31",31,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,61,"2022-04-30",30,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,62,"2022-05-31",31,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,63,"2022-06-30",30,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,64,"2022-07-31",31,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,65,"2022-08-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J76-Q76-P76,L76)","v":0},{"$f":"MIN(J76-Q76,N76)","v":0},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":0},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2022-09-30"},30,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":0},{"$f":"L77+M77","v":0},0,0,{"$f":"L77*I77/365.25*H77","v":0},0,0,0,0,0,0]
[null,null,null,null,null,67,"2022-10-31",{"$f":"G78-G77","v":31},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S77","v":0},0,0,0,0,0,{"$f":"MAX(N78-P78,0)","v":0},0,0]
[null,null,null,null,null,68,"2022-11-30",30,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,69,"2022-12-31",31,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,70,"2023-01-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,71,"2023-02-28",28,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,72,"2023-03-31",31,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,73,"2023-04-30",30,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,74,"2023-05-31",31,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,75,"2023-06-30",30,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,76,"2023-07-31",31,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,77,"2023-08-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,78,"2023-09-30",30,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,79,"2023-10-31",31,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,80,"2023-11-30",30,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,81,"2023-12-31",31,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,82,"2024-01-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,83,"2024-02-29",29,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,84,"2024-03-31",31,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,85,"2024-04-30",30,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,86,"2024-05-31",31,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,87,"2024-06-30",30,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,88,"2024-07-31",31,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,89,"2024-08-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,90,"2024-09-30",30,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,91,"2024-10-31",31,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,92,"2024-11-30",30,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,93,"2024-12-31",31,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,94,"2025-01-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,95,"2025-02-28",28,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,96,"2025-03-31",31,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,97,"2025-04-30",30,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,98,"2025-05-31",31,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,99,"2025-06-30",30,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,100,"2025-07-31",31,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,101,"2025-08-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,102,"2025-09-30",30,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,103,"2025-10-31",31,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,104,"2025-11-30",30,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,105,"2025-12-31",31,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,106,"2026-01-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,107,"2026-02-28",28,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,108,"2026-03-31",31,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,109,"2026-04-30",30,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,110,"2026-05-31",31,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,111,"2026-06-30",30,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,112,"2026-07-31",31,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,113,"2026-08-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,114,"2026-09-30",30,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,115,"2026-10-31",31,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,116,"2026-11-30",30,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,117,"2026-12-31",31,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,118,"2027-01-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,119,"2027-02-28",28,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,120,"2027-03-31",31,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,121,"2027-04-30",30,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,122,"2027-05-31",31,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,123,"2027-06-30",30,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,124,"2027-07-31",31,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,125,"2027-08-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,126,"2027-09-30",30,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,127,"2027-10-31",31,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,128,"2027-11-30",30,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,129,"2027-12-31",31,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J140-Q140-P140,L140)","v":0},{"$f":"MIN(J140-Q140,N140)","v":0},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":0},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-01-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":0},{"$f":"L141+M141","v":0},0,0,{"$f":"L141*I141/365.25*H141","v":0},0,0,0,0,0,0]
[null,null,null,null,null,131,"2028-02-29",{"$f":"G142-G141","v":29},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S141","v":0},0,0,0,0,0,{"$f":"MAX(N142-P142,0)","v":0},0,0]
[null,null,null,null,null,132,"2028-03-31",31,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,133,"2028-04-30",30,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,134,"2028-05-31",31,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,135,"2028-06-30",30,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,136,"2028-07-31",31,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,137,"2028-08-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,138,"2028-09-30",30,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,139,"2028-10-31",31,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,140,"2028-11-30",30,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,141,"2028-12-31",31,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,142,"2029-01-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,143,"2029-02-28",28,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,144,"2029-03-31",31,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,145,"2029-04-30",30,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,146,"2029-05-31",31,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,147,"2029-06-30",30,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,148,"2029-07-31",31,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,149,"2029-08-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,150,"2029-09-30",30,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,151,"2029-10-31",31,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,152,"2029-11-30",30,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,153,"2029-12-31",31,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,154,"2030-01-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,155,"2030-02-28",28,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,156,"2030-03-31",31,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,157,"2030-04-30",30,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,158,"2030-05-31",31,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,159,"2030-06-30",30,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,160,"2030-07-31",31,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,161,"2030-08-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,162,"2030-09-30",30,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,163,"2030-10-31",31,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,164,"2030-11-30",30,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,165,"2030-12-31",31,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,166,"2031-01-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,167,"2031-02-28",28,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,168,"2031-03-31",31,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,169,"2031-04-30",30,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,170,"2031-05-31",31,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,171,"2031-06-30",30,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,172,"2031-07-31",31,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,173,"2031-08-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,174,"2031-09-30",30,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,175,"2031-10-31",31,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,176,"2031-11-30",30,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,177,"2031-12-31",31,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,178,"2032-01-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,179,"2032-02-29",29,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,180,"2032-03-31",31,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,181,"2032-04-30",30,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,182,"2032-05-31",31,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,183,"2032-06-30",30,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,184,"2032-07-31",31,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,185,"2032-08-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,186,"2032-09-30",30,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,187,"2032-10-31",31,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,188,"2032-11-30",30,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,189,"2032-12-31",31,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,190,"2033-01-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,191,"2033-02-28",28,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,192,"2033-03-31",31,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,193,"2033-04-30",30,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J204-Q204-P204,L204)","v":0},{"$f":"MIN(J204-Q204,N204)","v":0},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":0},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2033-05-31"},31,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":0},{"$f":"L205+M205","v":0},0,0,{"$f":"L205*I205/365.25*H205","v":0},0,0,0,0,0,0]
[null,null,null,null,null,195,"2033-06-30",{"$f":"G206-G205","v":30},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S205","v":0},0,0,0,0,0,{"$f":"MAX(N206-P206,0)","v":0},0,0]
[null,null,null,null,null,196,"2033-07-31",31,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,197,"2033-08-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,198,"2033-09-30",30,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,199,"2033-10-31",31,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,200,"2033-11-30",30,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,201,"2033-12-31",31,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,202,"2034-01-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,203,"2034-02-28",28,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,204,"2034-03-31",31,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,205,"2034-04-30",30,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,206,"2034-05-31",31,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,207,"2034-06-30",30,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,208,"2034-07-31",31,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,209,"2034-08-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,210,"2034-09-30",30,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,211,"2034-10-31",31,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S221","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,212,"2034-11-30",30,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,213,"2034-12-31",31,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,214,"2035-01-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,215,"2035-02-28",28,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,216,"2035-03-31",31,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,217,"2035-04-30",30,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,218,"2035-05-31",31,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,219,"2035-06-30",30,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,220,"2035-07-31",31,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,221,"2035-08-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,222,"2035-09-30",30,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,223,"2035-10-31",31,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,224,"2035-11-30",30,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,225,"2035-12-31",31,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,226,"2036-01-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,227,"2036-02-29",29,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,228,"2036-03-31",31,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,229,"2036-04-30",30,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,230,"2036-05-31",31,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,231,"2036-06-30",30,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,232,"2036-07-31",31,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,233,"2036-08-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,234,"2036-09-30",30,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,235,"2036-10-31",31,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,236,"2036-11-30",30,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,237,"2036-12-31",31,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,238,"2037-01-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,239,"2037-02-28",28,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,240,"2037-03-31",31,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,241,"2037-04-30",30,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2037-05-31",31,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2037-06-30",30,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2037-07-31",31,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2037-08-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2037-09-30",30,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2037-10-31",31,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2037-11-30",30,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2037-12-31",31,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-01-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2038-02-28",28,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2038-03-31",31,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2038-04-30",30,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2038-05-31",31,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2038-06-30",30,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2038-07-31",31,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2038-08-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2038-09-30"},30,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2038-10-31",{"$f":"G270-G269","v":31},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2038-11-30",30,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2038-12-31",31,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-01-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2039-02-28",28,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2039-03-31",31,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2039-04-30",30,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2039-05-31",31,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2039-06-30",30,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2039-07-31",31,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2039-08-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2039-09-30",30,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2039-10-31",31,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2039-11-30",30,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2039-12-31",31,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-01-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2040-02-29",29,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2040-03-31",31,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2040-04-30",30,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2040-05-31",31,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2040-06-30",30,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2040-07-31",31,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2040-08-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2040-09-30",30,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2040-10-31",31,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2040-11-30",30,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2040-12-31",31,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-01-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2041-02-28",28,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2041-03-31",31,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2041-04-30",30,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2041-05-31",31,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2041-06-30",30,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2041-07-31",31,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2041-08-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2041-09-30",30,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2041-10-31",31,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2041-11-30",30,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2041-12-31",31,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-01-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2042-02-28",28,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2042-03-31",31,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"График_240","index":8,"n_rows":311,"n_cols":20,"rows_kept":311,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$R$66","v":0}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$G$41","v":240}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$R$72","v":0}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K263,0)-1","v":0}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":0},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2017-04-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2017-04-30"},{"$f":"G12-D9","v":29},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":0},{"$f":"L12+M12","v":0},{"$f":"D3","v":0},0,{"$f":"L12*I12/365.25*H12","v":0},{"$f":"MIN(J12-Q12-P12,L12)","v":0},{"$f":"MIN(J12-Q12,N12)","v":0},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":0},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2017-05-31"},{"$f":"G13-G12","v":31},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":0},{"$f":"L13+M13","v":0},{"$f":"S12","v":0},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":0},0,0,0,{"$f":"MAX(N13-P13,0)","v":0},0,0]
[null,null,null,null,null,3,"2017-06-30",{"$f":"G14-G13","v":30},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},0,0,{"$f":"S13","v":0},0,0,0,0,0,{"$f":"MAX(N14-P14,0)","v":0},0,0]
[null,null,null,null,null,4,"2017-07-31",31,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2017-08-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2017-09-30",30,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2017-10-31",31,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S17","v":0},{"$f":"T17","v":0},0,0,0,0,{"$f":"MAX(N18-P18,0)","v":0},0,0]
[null,null,null,null,null,8,"2017-11-30",30,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S18","v":0},{"$f":"T18","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,9,"2017-12-31",31,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"2018-01-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"2018-02-28",28,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"2018-03-31",31,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,"2018-04-30",30,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S23","v":0},{"$f":"T23","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,14,"2018-05-31",31,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,15,"2018-06-30",30,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,16,"2018-07-31",31,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,17,"2018-08-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,18,"2018-09-30",30,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"2018-10-31",31,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,20,"2018-11-30",30,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,21,"2018-12-31",31,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"2019-01-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,23,"2019-02-28",28,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,24,"2019-03-31",31,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,25,"2019-04-30",30,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,26,"2019-05-31",31,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,27,"2019-06-30",30,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,28,"2019-07-31",31,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,29,"2019-08-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,30,"2019-09-30",30,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31,"2019-10-31",31,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,32,"2019-11-30",30,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,33,"2019-12-31",31,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,34,"2020-01-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,35,"2020-02-29",29,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,36,"2020-03-31",31,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,37,"2020-04-30",30,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,38,"2020-05-31",31,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,39,"2020-06-30",30,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"2020-07-31",31,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,41,"2020-08-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,42,"2020-09-30",30,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,43,"2020-10-31",31,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,44,"2020-11-30",30,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,45,"2020-12-31",31,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,46,"2021-01-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,47,"2021-02-28",28,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,48,"2021-03-31",31,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,49,"2021-04-30",30,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,50,"2021-05-31",31,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,51,"2021-06-30",30,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,52,"2021-07-31",31,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,53,"2021-08-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,54,"2021-09-30",30,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,55,"2021-10-31",31,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,56,"2021-11-30",30,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,57,"2021-12-31",31,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,58,"2022-01-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,59,"2022-02-28",28,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,60,"2022-03-31",31,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,61,"2022-04-30",30,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,62,"2022-05-31",31,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,63,"2022-06-30",30,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,64,"2022-07-31",31,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,65,"2022-08-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J76-Q76-P76,L76)","v":0},{"$f":"MIN(J76-Q76,N76)","v":0},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":0},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2022-09-30"},30,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":0},{"$f":"L77+M77","v":0},0,0,{"$f":"L77*I77/365.25*H77","v":0},0,0,0,0,0,0]
[null,null,null,null,null,67,"2022-10-31",{"$f":"G78-G77","v":31},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S77","v":0},0,0,0,0,0,{"$f":"MAX(N78-P78,0)","v":0},0,0]
[null,null,null,null,null,68,"2022-11-30",30,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,69,"2022-12-31",31,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,70,"2023-01-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,71,"2023-02-28",28,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,72,"2023-03-31",31,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,73,"2023-04-30",30,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,74,"2023-05-31",31,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,75,"2023-06-30",30,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,76,"2023-07-31",31,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,77,"2023-08-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,78,"2023-09-30",30,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,79,"2023-10-31",31,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,80,"2023-11-30",30,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,81,"2023-12-31",31,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,82,"2024-01-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,83,"2024-02-29",29,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,84,"2024-03-31",31,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,85,"2024-04-30",30,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,86,"2024-05-31",31,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,87,"2024-06-30",30,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,88,"2024-07-31",31,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,89,"2024-08-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,90,"2024-09-30",30,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,91,"2024-10-31",31,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,92,"2024-11-30",30,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,93,"2024-12-31",31,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,94,"2025-01-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,95,"2025-02-28",28,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,96,"2025-03-31",31,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,97,"2025-04-30",30,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,98,"2025-05-31",31,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,99,"2025-06-30",30,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,100,"2025-07-31",31,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,101,"2025-08-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,102,"2025-09-30",30,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,103,"2025-10-31",31,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,104,"2025-11-30",30,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,105,"2025-12-31",31,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,106,"2026-01-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,107,"2026-02-28",28,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,108,"2026-03-31",31,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,109,"2026-04-30",30,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,110,"2026-05-31",31,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,111,"2026-06-30",30,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,112,"2026-07-31",31,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,113,"2026-08-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,114,"2026-09-30",30,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,115,"2026-10-31",31,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,116,"2026-11-30",30,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,117,"2026-12-31",31,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,118,"2027-01-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,119,"2027-02-28",28,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,120,"2027-03-31",31,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,121,"2027-04-30",30,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,122,"2027-05-31",31,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,123,"2027-06-30",30,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,124,"2027-07-31",31,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,125,"2027-08-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,126,"2027-09-30",30,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,127,"2027-10-31",31,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,128,"2027-11-30",30,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,129,"2027-12-31",31,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J140-Q140-P140,L140)","v":0},{"$f":"MIN(J140-Q140,N140)","v":0},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":0},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-01-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":0},{"$f":"L141+M141","v":0},0,0,{"$f":"L141*I141/365.25*H141","v":0},0,0,0,0,0,0]
[null,null,null,null,null,131,"2028-02-29",{"$f":"G142-G141","v":29},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S141","v":0},0,0,0,0,0,{"$f":"MAX(N142-P142,0)","v":0},0,0]
[null,null,null,null,null,132,"2028-03-31",31,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,133,"2028-04-30",30,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,134,"2028-05-31",31,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,135,"2028-06-30",30,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,136,"2028-07-31",31,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,137,"2028-08-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,138,"2028-09-30",30,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,139,"2028-10-31",31,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,140,"2028-11-30",30,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,141,"2028-12-31",31,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,142,"2029-01-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,143,"2029-02-28",28,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,144,"2029-03-31",31,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,145,"2029-04-30",30,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,146,"2029-05-31",31,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,147,"2029-06-30",30,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,148,"2029-07-31",31,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,149,"2029-08-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,150,"2029-09-30",30,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,151,"2029-10-31",31,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,152,"2029-11-30",30,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,153,"2029-12-31",31,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,154,"2030-01-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,155,"2030-02-28",28,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,156,"2030-03-31",31,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,157,"2030-04-30",30,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,158,"2030-05-31",31,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,159,"2030-06-30",30,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,160,"2030-07-31",31,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,161,"2030-08-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,162,"2030-09-30",30,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,163,"2030-10-31",31,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,164,"2030-11-30",30,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,165,"2030-12-31",31,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,166,"2031-01-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,167,"2031-02-28",28,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,168,"2031-03-31",31,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,169,"2031-04-30",30,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,170,"2031-05-31",31,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,171,"2031-06-30",30,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,172,"2031-07-31",31,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,173,"2031-08-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,174,"2031-09-30",30,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,175,"2031-10-31",31,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,176,"2031-11-30",30,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,177,"2031-12-31",31,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,178,"2032-01-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,179,"2032-02-29",29,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,180,"2032-03-31",31,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,181,"2032-04-30",30,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,182,"2032-05-31",31,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,183,"2032-06-30",30,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,184,"2032-07-31",31,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,185,"2032-08-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,186,"2032-09-30",30,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,187,"2032-10-31",31,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,188,"2032-11-30",30,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,189,"2032-12-31",31,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,190,"2033-01-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,191,"2033-02-28",28,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,192,"2033-03-31",31,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,193,"2033-04-30",30,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J204-Q204-P204,L204)","v":0},{"$f":"MIN(J204-Q204,N204)","v":0},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":0},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2033-05-31"},31,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":0},{"$f":"L205+M205","v":0},0,0,{"$f":"L205*I205/365.25*H205","v":0},0,0,0,0,0,0]
[null,null,null,null,null,195,"2033-06-30",{"$f":"G206-G205","v":30},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S205","v":0},0,0,0,0,0,{"$f":"MAX(N206-P206,0)","v":0},0,0]
[null,null,null,null,null,196,"2033-07-31",31,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,197,"2033-08-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,198,"2033-09-30",30,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,199,"2033-10-31",31,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,200,"2033-11-30",30,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,201,"2033-12-31",31,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,202,"2034-01-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,203,"2034-02-28",28,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,204,"2034-03-31",31,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,205,"2034-04-30",30,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,206,"2034-05-31",31,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,207,"2034-06-30",30,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,208,"2034-07-31",31,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,209,"2034-08-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,210,"2034-09-30",30,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,211,"2034-10-31",31,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S221","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,212,"2034-11-30",30,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,213,"2034-12-31",31,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,214,"2035-01-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,215,"2035-02-28",28,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,216,"2035-03-31",31,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,217,"2035-04-30",30,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,218,"2035-05-31",31,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,219,"2035-06-30",30,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,220,"2035-07-31",31,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,221,"2035-08-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,222,"2035-09-30",30,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,223,"2035-10-31",31,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,224,"2035-11-30",30,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,225,"2035-12-31",31,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,226,"2036-01-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,227,"2036-02-29",29,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,228,"2036-03-31",31,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,229,"2036-04-30",30,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,230,"2036-05-31",31,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,231,"2036-06-30",30,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,232,"2036-07-31",31,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,233,"2036-08-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,234,"2036-09-30",30,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,235,"2036-10-31",31,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,236,"2036-11-30",30,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,237,"2036-12-31",31,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,238,"2037-01-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,239,"2037-02-28",28,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,240,"2037-03-31",31,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,241,"2037-04-30",30,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2037-05-31",31,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2037-06-30",30,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2037-07-31",31,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2037-08-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2037-09-30",30,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2037-10-31",31,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2037-11-30",30,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2037-12-31",31,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-01-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2038-02-28",28,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2038-03-31",31,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2038-04-30",30,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2038-05-31",31,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2038-06-30",30,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2038-07-31",31,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2038-08-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2038-09-30"},30,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2038-10-31",{"$f":"G270-G269","v":31},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2038-11-30",30,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2038-12-31",31,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-01-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2039-02-28",28,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2039-03-31",31,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2039-04-30",30,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2039-05-31",31,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2039-06-30",30,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2039-07-31",31,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2039-08-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2039-09-30",30,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2039-10-31",31,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2039-11-30",30,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2039-12-31",31,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-01-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2040-02-29",29,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2040-03-31",31,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2040-04-30",30,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2040-05-31",31,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2040-06-30",30,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2040-07-31",31,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2040-08-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2040-09-30",30,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2040-10-31",31,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2040-11-30",30,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2040-12-31",31,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-01-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2041-02-28",28,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2041-03-31",31,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2041-04-30",30,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2041-05-31",31,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2041-06-30",30,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2041-07-31",31,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2041-08-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2041-09-30",30,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2041-10-31",31,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2041-11-30",30,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2041-12-31",31,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-01-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2042-02-28",28,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2042-03-31",31,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"График_300","index":9,"n_rows":312,"n_cols":20,"rows_kept":312,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$T$66","v":0}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$H$41","v":300}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$T$72","v":0}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K312,0)-1","v":0}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":0},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2017-04-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2017-04-30"},{"$f":"G12-D9","v":29},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":0},{"$f":"L12+M12","v":0},{"$f":"D3","v":0},0,{"$f":"L12*I12/365.25*H12","v":0},{"$f":"MIN(J12-Q12-P12,L12)","v":0},{"$f":"MIN(J12-Q12,N12)","v":0},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":0},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2017-05-31"},{"$f":"G13-G12","v":31},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":0},{"$f":"L13+M13","v":0},{"$f":"S12","v":0},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":0},0,0,0,{"$f":"MAX(N13-P13,0)","v":0},0,0]
[null,null,null,null,null,3,"2017-06-30",{"$f":"G14-G13","v":30},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},0,0,{"$f":"S13","v":0},0,0,0,0,0,{"$f":"MAX(N14-P14,0)","v":0},0,0]
[null,null,null,null,null,4,"2017-07-31",31,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2017-08-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2017-09-30",30,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2017-10-31",31,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S17","v":0},{"$f":"T17","v":0},0,0,0,0,{"$f":"MAX(N18-P18,0)","v":0},0,0]
[null,null,null,null,null,8,"2017-11-30",30,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S18","v":0},{"$f":"T18","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,9,"2017-12-31",31,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"2018-01-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"2018-02-28",28,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"2018-03-31",31,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,"2018-04-30",30,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S23","v":0},{"$f":"T23","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,14,"2018-05-31",31,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,15,"2018-06-30",30,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,16,"2018-07-31",31,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,17,"2018-08-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,18,"2018-09-30",30,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"2018-10-31",31,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,20,"2018-11-30",30,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,21,"2018-12-31",31,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"2019-01-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,23,"2019-02-28",28,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,24,"2019-03-31",31,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,25,"2019-04-30",30,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,26,"2019-05-31",31,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,27,"2019-06-30",30,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,28,"2019-07-31",31,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,29,"2019-08-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,30,"2019-09-30",30,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31,"2019-10-31",31,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,32,"2019-11-30",30,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,33,"2019-12-31",31,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,34,"2020-01-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,35,"2020-02-29",29,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,36,"2020-03-31",31,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,37,"2020-04-30",30,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,38,"2020-05-31",31,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,39,"2020-06-30",30,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"2020-07-31",31,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,41,"2020-08-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,42,"2020-09-30",30,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,43,"2020-10-31",31,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,44,"2020-11-30",30,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,45,"2020-12-31",31,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,46,"2021-01-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,47,"2021-02-28",28,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,48,"2021-03-31",31,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,49,"2021-04-30",30,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,50,"2021-05-31",31,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,51,"2021-06-30",30,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,52,"2021-07-31",31,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,53,"2021-08-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,54,"2021-09-30",30,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,55,"2021-10-31",31,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,56,"2021-11-30",30,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,57,"2021-12-31",31,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,58,"2022-01-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,59,"2022-02-28",28,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,60,"2022-03-31",31,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,61,"2022-04-30",30,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,62,"2022-05-31",31,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,63,"2022-06-30",30,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,64,"2022-07-31",31,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,65,"2022-08-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J76-Q76-P76,L76)","v":0},{"$f":"MIN(J76-Q76,N76)","v":0},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":0},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2022-09-30"},30,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":0},{"$f":"L77+M77","v":0},0,0,{"$f":"L77*I77/365.25*H77","v":0},0,0,0,0,0,0]
[null,null,null,null,null,67,"2022-10-31",{"$f":"G78-G77","v":31},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S77","v":0},0,0,0,0,0,{"$f":"MAX(N78-P78,0)","v":0},0,0]
[null,null,null,null,null,68,"2022-11-30",30,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,69,"2022-12-31",31,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,70,"2023-01-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,71,"2023-02-28",28,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,72,"2023-03-31",31,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,73,"2023-04-30",30,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,74,"2023-05-31",31,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,75,"2023-06-30",30,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,76,"2023-07-31",31,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,77,"2023-08-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,78,"2023-09-30",30,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,79,"2023-10-31",31,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,80,"2023-11-30",30,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,81,"2023-12-31",31,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,82,"2024-01-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,83,"2024-02-29",29,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,84,"2024-03-31",31,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,85,"2024-04-30",30,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,86,"2024-05-31",31,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,87,"2024-06-30",30,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,88,"2024-07-31",31,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,89,"2024-08-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,90,"2024-09-30",30,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,91,"2024-10-31",31,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,92,"2024-11-30",30,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,93,"2024-12-31",31,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,94,"2025-01-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,95,"2025-02-28",28,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,96,"2025-03-31",31,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,97,"2025-04-30",30,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,98,"2025-05-31",31,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,99,"2025-06-30",30,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,100,"2025-07-31",31,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,101,"2025-08-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,102,"2025-09-30",30,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,103,"2025-10-31",31,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,104,"2025-11-30",30,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,105,"2025-12-31",31,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,106,"2026-01-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,107,"2026-02-28",28,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,108,"2026-03-31",31,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,109,"2026-04-30",30,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,110,"2026-05-31",31,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,111,"2026-06-30",30,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,112,"2026-07-31",31,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,113,"2026-08-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,114,"2026-09-30",30,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,115,"2026-10-31",31,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,116,"2026-11-30",30,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,117,"2026-12-31",31,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,118,"2027-01-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,119,"2027-02-28",28,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,120,"2027-03-31",31,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,121,"2027-04-30",30,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,122,"2027-05-31",31,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,123,"2027-06-30",30,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,124,"2027-07-31",31,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,125,"2027-08-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,126,"2027-09-30",30,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,127,"2027-10-31",31,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,128,"2027-11-30",30,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,129,"2027-12-31",31,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J140-Q140-P140,L140)","v":0},{"$f":"MIN(J140-Q140,N140)","v":0},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":0},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-01-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":0},{"$f":"L141+M141","v":0},0,0,{"$f":"L141*I141/365.25*H141","v":0},0,0,0,0,0,0]
[null,null,null,null,null,131,"2028-02-29",{"$f":"G142-G141","v":29},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S141","v":0},0,0,0,0,0,{"$f":"MAX(N142-P142,0)","v":0},0,0]
[null,null,null,null,null,132,"2028-03-31",31,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,133,"2028-04-30",30,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,134,"2028-05-31",31,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,135,"2028-06-30",30,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,136,"2028-07-31",31,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,137,"2028-08-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,138,"2028-09-30",30,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,139,"2028-10-31",31,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,140,"2028-11-30",30,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,141,"2028-12-31",31,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,142,"2029-01-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,143,"2029-02-28",28,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,144,"2029-03-31",31,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,145,"2029-04-30",30,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,146,"2029-05-31",31,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,147,"2029-06-30",30,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,148,"2029-07-31",31,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,149,"2029-08-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,150,"2029-09-30",30,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,151,"2029-10-31",31,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,152,"2029-11-30",30,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,153,"2029-12-31",31,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,154,"2030-01-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,155,"2030-02-28",28,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,156,"2030-03-31",31,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,157,"2030-04-30",30,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,158,"2030-05-31",31,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,159,"2030-06-30",30,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,160,"2030-07-31",31,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,161,"2030-08-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,162,"2030-09-30",30,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,163,"2030-10-31",31,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,164,"2030-11-30",30,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,165,"2030-12-31",31,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,166,"2031-01-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,167,"2031-02-28",28,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,168,"2031-03-31",31,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,169,"2031-04-30",30,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,170,"2031-05-31",31,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,171,"2031-06-30",30,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,172,"2031-07-31",31,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,173,"2031-08-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,174,"2031-09-30",30,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,175,"2031-10-31",31,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,176,"2031-11-30",30,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,177,"2031-12-31",31,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,178,"2032-01-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,179,"2032-02-29",29,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,180,"2032-03-31",31,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,181,"2032-04-30",30,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,182,"2032-05-31",31,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,183,"2032-06-30",30,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,184,"2032-07-31",31,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,185,"2032-08-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,186,"2032-09-30",30,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,187,"2032-10-31",31,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,188,"2032-11-30",30,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,189,"2032-12-31",31,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,190,"2033-01-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,191,"2033-02-28",28,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,192,"2033-03-31",31,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,193,"2033-04-30",30,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J204-Q204-P204,L204)","v":0},{"$f":"MIN(J204-Q204,N204)","v":0},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":0},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2033-05-31"},31,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":0},{"$f":"L205+M205","v":0},0,0,{"$f":"L205*I205/365.25*H205","v":0},0,0,0,0,0,0]
[null,null,null,null,null,195,"2033-06-30",{"$f":"G206-G205","v":30},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S205","v":0},0,0,0,0,0,{"$f":"MAX(N206-P206,0)","v":0},0,0]
[null,null,null,null,null,196,"2033-07-31",31,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,197,"2033-08-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,198,"2033-09-30",30,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,199,"2033-10-31",31,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,200,"2033-11-30",30,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,201,"2033-12-31",31,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,202,"2034-01-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,203,"2034-02-28",28,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,204,"2034-03-31",31,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,205,"2034-04-30",30,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,206,"2034-05-31",31,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,207,"2034-06-30",30,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,208,"2034-07-31",31,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,209,"2034-08-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,210,"2034-09-30",30,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,211,"2034-10-31",31,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S221","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,212,"2034-11-30",30,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,213,"2034-12-31",31,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,214,"2035-01-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,215,"2035-02-28",28,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,216,"2035-03-31",31,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,217,"2035-04-30",30,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,218,"2035-05-31",31,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,219,"2035-06-30",30,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,220,"2035-07-31",31,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,221,"2035-08-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,222,"2035-09-30",30,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,223,"2035-10-31",31,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,224,"2035-11-30",30,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,225,"2035-12-31",31,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,226,"2036-01-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,227,"2036-02-29",29,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,228,"2036-03-31",31,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,229,"2036-04-30",30,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,230,"2036-05-31",31,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,231,"2036-06-30",30,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,232,"2036-07-31",31,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,233,"2036-08-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,234,"2036-09-30",30,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,235,"2036-10-31",31,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,236,"2036-11-30",30,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,237,"2036-12-31",31,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,238,"2037-01-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,239,"2037-02-28",28,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,240,"2037-03-31",31,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,241,"2037-04-30",30,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2037-05-31",31,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2037-06-30",30,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2037-07-31",31,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2037-08-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2037-09-30",30,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2037-10-31",31,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2037-11-30",30,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2037-12-31",31,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-01-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2038-02-28",28,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2038-03-31",31,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2038-04-30",30,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2038-05-31",31,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2038-06-30",30,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2038-07-31",31,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2038-08-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2038-09-30"},30,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2038-10-31",{"$f":"G270-G269","v":31},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2038-11-30",30,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2038-12-31",31,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-01-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2039-02-28",28,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2039-03-31",31,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2039-04-30",30,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2039-05-31",31,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2039-06-30",30,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2039-07-31",31,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2039-08-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2039-09-30",30,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2039-10-31",31,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2039-11-30",30,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2039-12-31",31,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-01-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2040-02-29",29,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2040-03-31",31,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2040-04-30",30,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2040-05-31",31,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2040-06-30",30,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2040-07-31",31,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2040-08-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2040-09-30",30,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2040-10-31",31,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2040-11-30",30,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2040-12-31",31,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-01-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2041-02-28",28,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2041-03-31",31,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2041-04-30",30,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2041-05-31",31,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2041-06-30",30,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2041-07-31",31,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2041-08-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2041-09-30",30,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2041-10-31",31,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2041-11-30",30,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2041-12-31",31,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-01-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2042-02-28",28,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2042-03-31",31,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,301,{"$f":"EOMONTH($D$9,F312-1)","v":"2042-04-30"},{"$f":"G312-G311","v":30},{"$f":"VLOOKUP(G312,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F312=$D$4,K312+N312,MIN($D$5,K312+N312))","v":0},{"$f":"L312+M312","v":0},{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"L312*I312/365.25*H312","v":0},{"$f":"MIN(J312-Q312-P312,L312)","v":0},{"$f":"MIN(J312-Q312,N312)","v":0},{"$f":"MIN(J312,M312)","v":0},{"$f":"MAX(N312-P312,0)","v":0},{"$f":"L312-O312","v":0},{"$f":"M312+R312-Q312","v":0}]

{"sheet":"График_360","index":10,"n_rows":372,"n_cols":20,"rows_kept":372,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!V66","v":0}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$I$41","v":360}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$V$72","v":0}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K372,0)-1","v":0}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$371,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$371)-D3","v":0},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2017-04-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2017-04-30"},{"$f":"G12-D9","v":29},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$364,4,1)","v":0.10880000000000001},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":0},{"$f":"L12+M12","v":0},{"$f":"D3","v":0},0,{"$f":"L12*I12/365.25*H12","v":0},{"$f":"MIN(J12-Q12-P12,L12)","v":0},{"$f":"MIN(J12-Q12,N12)","v":0},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":0},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2017-05-31"},{"$f":"G13-G12","v":31},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":0},{"$f":"L13+M13","v":0},{"$f":"S12","v":0},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":0},0,0,0,{"$f":"MAX(N13-P13,0)","v":0},0,0]
[null,null,null,null,null,3,"2017-06-30",{"$f":"G14-G13","v":30},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":0.10880000000000001},0,0,{"$f":"S13","v":0},0,0,0,0,0,{"$f":"MAX(N14-P14,0)","v":0},0,0]
[null,null,null,null,null,4,"2017-07-31",31,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2017-08-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2017-09-30",30,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.2300000000000007E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2017-10-31",31,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S17","v":0},{"$f":"T17","v":0},0,0,0,0,{"$f":"MAX(N18-P18,0)","v":0},0,0]
[null,null,null,null,null,8,"2017-11-30",30,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,{"$f":"S18","v":0},{"$f":"T18","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,9,"2017-12-31",31,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.4500000000000002E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"2018-01-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"2018-02-28",28,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"2018-03-31",31,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,"2018-04-30",30,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S23","v":0},{"$f":"T23","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,14,"2018-05-31",31,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,15,"2018-06-30",30,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,{"$f":"L26*I26/365.25*H26","v":0},0,0,0,0,0,0]
[null,null,null,null,null,16,"2018-07-31",31,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,17,"2018-08-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,18,"2018-09-30",30,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"2018-10-31",31,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,20,"2018-11-30",30,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,21,"2018-12-31",31,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"2019-01-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,23,"2019-02-28",28,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,24,"2019-03-31",31,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,25,"2019-04-30",30,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,26,"2019-05-31",31,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,27,"2019-06-30",30,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,28,"2019-07-31",31,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,29,"2019-08-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,30,"2019-09-30",30,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31,"2019-10-31",31,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,32,"2019-11-30",30,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,33,"2019-12-31",31,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,34,"2020-01-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,35,"2020-02-29",29,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,36,"2020-03-31",31,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,37,"2020-04-30",30,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,38,"2020-05-31",31,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,39,"2020-06-30",30,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"2020-07-31",31,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,41,"2020-08-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,42,"2020-09-30",30,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,43,"2020-10-31",31,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,44,"2020-11-30",30,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,45,"2020-12-31",31,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,46,"2021-01-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,47,"2021-02-28",28,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,48,"2021-03-31",31,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,49,"2021-04-30",30,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,50,"2021-05-31",31,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,51,"2021-06-30",30,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,52,"2021-07-31",31,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,53,"2021-08-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,54,"2021-09-30",30,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,55,"2021-10-31",31,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,56,"2021-11-30",30,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,57,"2021-12-31",31,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,58,"2022-01-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,59,"2022-02-28",28,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,60,"2022-03-31",31,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,61,"2022-04-30",30,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,62,"2022-05-31",31,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,63,"2022-06-30",30,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,64,"2022-07-31",31,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,65,"2022-08-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J76-Q76-P76,L76)","v":0},{"$f":"MIN(J76-Q76,N76)","v":0},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":0},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2022-09-30"},30,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":0},{"$f":"L77+M77","v":0},0,0,{"$f":"L77*I77/365.25*H77","v":0},0,0,0,0,0,0]
[null,null,null,null,null,67,"2022-10-31",{"$f":"G78-G77","v":31},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S77","v":0},0,0,0,0,0,{"$f":"MAX(N78-P78,0)","v":0},0,0]
[null,null,null,null,null,68,"2022-11-30",30,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,69,"2022-12-31",31,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,70,"2023-01-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,71,"2023-02-28",28,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,72,"2023-03-31",31,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,73,"2023-04-30",30,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,74,"2023-05-31",31,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,75,"2023-06-30",30,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,76,"2023-07-31",31,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,77,"2023-08-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,78,"2023-09-30",30,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,79,"2023-10-31",31,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,80,"2023-11-30",30,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,81,"2023-12-31",31,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,82,"2024-01-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,83,"2024-02-29",29,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,84,"2024-03-31",31,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,85,"2024-04-30",30,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,86,"2024-05-31",31,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,87,"2024-06-30",30,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,88,"2024-07-31",31,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,89,"2024-08-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,90,"2024-09-30",30,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,91,"2024-10-31",31,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,92,"2024-11-30",30,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,93,"2024-12-31",31,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,94,"2025-01-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,95,"2025-02-28",28,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,96,"2025-03-31",31,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,97,"2025-04-30",30,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,98,"2025-05-31",31,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,99,"2025-06-30",30,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,100,"2025-07-31",31,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,101,"2025-08-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,102,"2025-09-30",30,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,103,"2025-10-31",31,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,104,"2025-11-30",30,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,105,"2025-12-31",31,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,106,"2026-01-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,107,"2026-02-28",28,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,108,"2026-03-31",31,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,109,"2026-04-30",30,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,110,"2026-05-31",31,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,111,"2026-06-30",30,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,112,"2026-07-31",31,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,113,"2026-08-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,114,"2026-09-30",30,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,115,"2026-10-31",31,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,116,"2026-11-30",30,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,117,"2026-12-31",31,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,118,"2027-01-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,119,"2027-02-28",28,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,120,"2027-03-31",31,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,121,"2027-04-30",30,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,122,"2027-05-31",31,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,123,"2027-06-30",30,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,124,"2027-07-31",31,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,125,"2027-08-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,126,"2027-09-30",30,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,127,"2027-10-31",31,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,128,"2027-11-30",30,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,129,"2027-12-31",31,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J140-Q140-P140,L140)","v":0},{"$f":"MIN(J140-Q140,N140)","v":0},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":0},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-01-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":0},{"$f":"L141+M141","v":0},0,0,{"$f":"L141*I141/365.25*H141","v":0},0,0,0,0,0,0]
[null,null,null,null,null,131,"2028-02-29",{"$f":"G142-G141","v":29},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S141","v":0},0,0,0,0,0,{"$f":"MAX(N142-P142,0)","v":0},0,0]
[null,null,null,null,null,132,"2028-03-31",31,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,133,"2028-04-30",30,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,134,"2028-05-31",31,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,135,"2028-06-30",30,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,136,"2028-07-31",31,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,137,"2028-08-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,138,"2028-09-30",30,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,139,"2028-10-31",31,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,140,"2028-11-30",30,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,141,"2028-12-31",31,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,142,"2029-01-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,143,"2029-02-28",28,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,144,"2029-03-31",31,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,145,"2029-04-30",30,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,146,"2029-05-31",31,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,147,"2029-06-30",30,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,148,"2029-07-31",31,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,149,"2029-08-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,150,"2029-09-30",30,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,151,"2029-10-31",31,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,152,"2029-11-30",30,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,153,"2029-12-31",31,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,154,"2030-01-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,155,"2030-02-28",28,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,156,"2030-03-31",31,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,157,"2030-04-30",30,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,158,"2030-05-31",31,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,159,"2030-06-30",30,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,160,"2030-07-31",31,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,161,"2030-08-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,162,"2030-09-30",30,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,163,"2030-10-31",31,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,164,"2030-11-30",30,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,165,"2030-12-31",31,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,166,"2031-01-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,167,"2031-02-28",28,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,168,"2031-03-31",31,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,169,"2031-04-30",30,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,170,"2031-05-31",31,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,171,"2031-06-30",30,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,172,"2031-07-31",31,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,173,"2031-08-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,174,"2031-09-30",30,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,175,"2031-10-31",31,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,176,"2031-11-30",30,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,177,"2031-12-31",31,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,178,"2032-01-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,179,"2032-02-29",29,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,180,"2032-03-31",31,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,181,"2032-04-30",30,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,182,"2032-05-31",31,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,183,"2032-06-30",30,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,184,"2032-07-31",31,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,185,"2032-08-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,186,"2032-09-30",30,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,187,"2032-10-31",31,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,188,"2032-11-30",30,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,189,"2032-12-31",31,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,190,"2033-01-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,191,"2033-02-28",28,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,192,"2033-03-31",31,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,193,"2033-04-30",30,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J204-Q204-P204,L204)","v":0},{"$f":"MIN(J204-Q204,N204)","v":0},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":0},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2033-05-31"},31,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":0},{"$f":"L205+M205","v":0},0,0,{"$f":"L205*I205/365.25*H205","v":0},0,0,0,0,0,0]
[null,null,null,null,null,195,"2033-06-30",{"$f":"G206-G205","v":30},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S205","v":0},0,0,0,0,0,{"$f":"MAX(N206-P206,0)","v":0},0,0]
[null,null,null,null,null,196,"2033-07-31",31,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,197,"2033-08-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,198,"2033-09-30",30,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,199,"2033-10-31",31,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,200,"2033-11-30",30,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,201,"2033-12-31",31,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,202,"2034-01-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,203,"2034-02-28",28,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,204,"2034-03-31",31,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,205,"2034-04-30",30,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,206,"2034-05-31",31,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,207,"2034-06-30",30,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,208,"2034-07-31",31,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,209,"2034-08-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,210,"2034-09-30",30,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,211,"2034-10-31",31,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S221","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,212,"2034-11-30",30,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,213,"2034-12-31",31,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,214,"2035-01-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,215,"2035-02-28",28,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,216,"2035-03-31",31,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,217,"2035-04-30",30,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,218,"2035-05-31",31,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,219,"2035-06-30",30,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,220,"2035-07-31",31,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,221,"2035-08-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,222,"2035-09-30",30,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,223,"2035-10-31",31,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,224,"2035-11-30",30,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,225,"2035-12-31",31,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,226,"2036-01-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,227,"2036-02-29",29,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,228,"2036-03-31",31,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,229,"2036-04-30",30,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,230,"2036-05-31",31,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,231,"2036-06-30",30,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,232,"2036-07-31",31,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,233,"2036-08-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,234,"2036-09-30",30,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,235,"2036-10-31",31,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,236,"2036-11-30",30,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,237,"2036-12-31",31,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,238,"2037-01-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,239,"2037-02-28",28,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,240,"2037-03-31",31,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,241,"2037-04-30",30,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2037-05-31",31,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2037-06-30",30,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2037-07-31",31,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2037-08-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2037-09-30",30,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2037-10-31",31,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2037-11-30",30,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2037-12-31",31,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-01-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2038-02-28",28,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2038-03-31",31,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2038-04-30",30,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2038-05-31",31,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2038-06-30",30,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2038-07-31",31,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2038-08-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2038-09-30"},30,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2038-10-31",{"$f":"G270-G269","v":31},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2038-11-30",30,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2038-12-31",31,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-01-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2039-02-28",28,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2039-03-31",31,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2039-04-30",30,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2039-05-31",31,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2039-06-30",30,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2039-07-31",31,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2039-08-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2039-09-30",30,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2039-10-31",31,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2039-11-30",30,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2039-12-31",31,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-01-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2040-02-29",29,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2040-03-31",31,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2040-04-30",30,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2040-05-31",31,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2040-06-30",30,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2040-07-31",31,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2040-08-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2040-09-30",30,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2040-10-31",31,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2040-11-30",30,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2040-12-31",31,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-01-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2041-02-28",28,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2041-03-31",31,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2041-04-30",30,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2041-05-31",31,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2041-06-30",30,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2041-07-31",31,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2041-08-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2041-09-30",30,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2041-10-31",31,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2041-11-30",30,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2041-12-31",31,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-01-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2042-02-28",28,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2042-03-31",31,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,301,{"$f":"EOMONTH($D$9,F312-1)","v":"2042-04-30"},{"$f":"G312-G311","v":30},{"$f":"VLOOKUP(G312,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,{"$f":"L312+M312","v":0},{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"L312*I312/365.25*H312","v":0},{"$f":"MIN(J312-Q312-P312,L312)","v":0},{"$f":"MIN(J312-Q312,N312)","v":0},{"$f":"MIN(J312,M312)","v":0},{"$f":"MAX(N312-P312,0)","v":0},{"$f":"L312-O312","v":0},{"$f":"M312+R312-Q312","v":0}]
[null,null,null,null,null,302,"2042-05-31",31,{"$f":"VLOOKUP(G313,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,303,"2042-06-30",30,{"$f":"VLOOKUP(G314,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,304,"2042-07-31",31,{"$f":"VLOOKUP(G315,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,305,"2042-08-31",31,{"$f":"VLOOKUP(G316,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,306,"2042-09-30",30,{"$f":"VLOOKUP(G317,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,307,"2042-10-31",31,{"$f":"VLOOKUP(G318,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,308,"2042-11-30",30,{"$f":"VLOOKUP(G319,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,309,"2042-12-31",31,{"$f":"VLOOKUP(G320,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,310,"2043-01-31",31,{"$f":"VLOOKUP(G321,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,311,"2043-02-28",28,{"$f":"VLOOKUP(G322,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,312,"2043-03-31",31,{"$f":"VLOOKUP(G323,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,313,"2043-04-30",30,{"$f":"VLOOKUP(G324,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,314,"2043-05-31",31,{"$f":"VLOOKUP(G325,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,315,"2043-06-30",30,{"$f":"VLOOKUP(G326,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,316,"2043-07-31",31,{"$f":"VLOOKUP(G327,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,317,"2043-08-31",31,{"$f":"VLOOKUP(G328,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,318,"2043-09-30",30,{"$f":"VLOOKUP(G329,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,319,"2043-10-31",31,{"$f":"VLOOKUP(G330,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,320,"2043-11-30",30,{"$f":"VLOOKUP(G331,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,321,"2043-12-31",31,{"$f":"VLOOKUP(G332,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,322,"2044-01-31",31,{"$f":"VLOOKUP(G333,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F333=$D$4,K333+N333,MIN($D$5,K333+N333))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,323,"2044-02-29",29,{"$f":"VLOOKUP(G334,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,324,"2044-03-31",31,{"$f":"VLOOKUP(G335,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,325,"2044-04-30",30,{"$f":"VLOOKUP(G336,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,326,"2044-05-31",31,{"$f":"VLOOKUP(G337,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,327,"2044-06-30",30,{"$f":"VLOOKUP(G338,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,328,"2044-07-31",31,{"$f":"VLOOKUP(G339,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,329,"2044-08-31",31,{"$f":"VLOOKUP(G340,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,330,"2044-09-30",30,{"$f":"VLOOKUP(G341,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,331,"2044-10-31",31,{"$f":"VLOOKUP(G342,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,332,"2044-11-30",30,{"$f":"VLOOKUP(G343,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,333,"2044-12-31",31,{"$f":"VLOOKUP(G344,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,334,"2045-01-31",31,{"$f":"VLOOKUP(G345,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,335,"2045-02-28",28,{"$f":"VLOOKUP(G346,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,336,"2045-03-31",31,{"$f":"VLOOKUP(G347,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,337,"2045-04-30",30,{"$f":"VLOOKUP(G348,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,338,"2045-05-31",31,{"$f":"VLOOKUP(G349,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,339,"2045-06-30",30,{"$f":"VLOOKUP(G350,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,340,"2045-07-31",31,{"$f":"VLOOKUP(G351,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,341,"2045-08-31",31,{"$f":"VLOOKUP(G352,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,342,"2045-09-30",30,{"$f":"VLOOKUP(G353,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,343,"2045-10-31",31,{"$f":"VLOOKUP(G354,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,344,"2045-11-30",30,{"$f":"VLOOKUP(G355,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,345,"2045-12-31",31,{"$f":"VLOOKUP(G356,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,346,"2046-01-31",31,{"$f":"VLOOKUP(G357,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,347,"2046-02-28",28,{"$f":"VLOOKUP(G358,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,348,"2046-03-31",31,{"$f":"VLOOKUP(G359,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,349,"2046-04-30",30,{"$f":"VLOOKUP(G360,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,350,"2046-05-31",31,{"$f":"VLOOKUP(G361,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,351,"2046-06-30",30,{"$f":"VLOOKUP(G362,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,352,"2046-07-31",31,{"$f":"VLOOKUP(G363,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,353,"2046-08-31",31,{"$f":"VLOOKUP(G364,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,354,"2046-09-30",30,{"$f":"VLOOKUP(G365,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,355,"2046-10-31",31,{"$f":"VLOOKUP(G366,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,356,"2046-11-30",30,{"$f":"VLOOKUP(G367,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,357,"2046-12-31",31,{"$f":"VLOOKUP(G368,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,358,"2047-01-31",31,{"$f":"VLOOKUP(G369,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,359,"2047-02-28",28,{"$f":"VLOOKUP(G370,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,360,"2047-03-31",31,{"$f":"VLOOKUP(G371,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,361,{"$f":"EOMONTH($D$9,F372-1)","v":"2047-04-30"},{"$f":"G372-G371","v":30},{"$f":"VLOOKUP(G372,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F372=$D$4,K372+N372,MIN($D$5,K372+N372))","v":0},{"$f":"L372+M372","v":0},{"$f":"S371","v":0},{"$f":"T371","v":0},{"$f":"L372*I372/365.25*H372","v":0},{"$f":"MIN(J372-Q372-P372,L372)","v":0},{"$f":"MIN(J372-Q372,N372)","v":0},{"$f":"MIN(J372,M372)","v":0},{"$f":"MAX(N372-P372,0)","v":0},{"$f":"L372-O372","v":0},{"$f":"M372+R372-Q372","v":0}]

{"sheet":"Прогноз переменной ставки","index":11,"n_rows":364,"n_cols":5,"rows_kept":364,"cut":false,"hidden":true,"merged":[]}
[null,"Надбавка за ЛС",{"$f":"IF('Калькулятор_от дохода'!$P$49=\"да\",0,0.7%)","v":0},null,"Надбавка Легкая ипотека"]
[null,"Надбавка для Справку по форме кредитора",{"$f":"IF('Калькулятор_от дохода'!$P$18=\"да\",0.5%,0)","v":0},null,{"$f":"IF('Калькулятор_от дохода'!$P$24=\"да\",0.5%,0)","v":0}]
[]
[null,"Период","Прогноз инфляции","Прогноз ставки","Прогноз ставки с учетом надбавок"]
[1,"2016-09-01",5.2600000000000001E-2,{"$f":"C5+4.9%","v":0.1016},{"$f":"D5+$C$1+$C$2+$E$2","v":0.1016}]
[2,"2016-10-01",3.6499999999999998E-2,{"$f":"C6+4.9%","v":8.5499999999999993E-2},{"$f":"D6+$C$1+$C$2+$E$2","v":8.5499999999999993E-2}]
[3,"2016-11-01",3.6499999999999998E-2,8.5499999999999993E-2,8.5499999999999993E-2]
[4,"2016-12-01",3.6499999999999998E-2,8.5499999999999993E-2,8.5499999999999993E-2]
[5,"2017-01-01",4.1700000000000001E-2,{"$f":"C9+5.9%","v":0.10070000000000001},0.10070000000000001]
[6,"2017-02-01",4.1700000000000001E-2,{"$f":"C10+5.9%","v":0.10070000000000001},0.10070000000000001]
[7,"2017-03-01",4.1700000000000001E-2,0.10070000000000001,0.10070000000000001]
[8,"2017-04-01",4.9799999999999997E-2,0.10880000000000001,0.10880000000000001]
[9,"2017-05-01",4.9799999999999997E-2,0.10880000000000001,0.10880000000000001]
[10,"2017-06-01",4.9799999999999997E-2,0.10880000000000001,0.10880000000000001]
[11,"2017-07-01",3.3300000000000003E-2,9.2300000000000007E-2,9.2300000000000007E-2]
[12,"2017-08-01",3.3300000000000003E-2,9.2300000000000007E-2,9.2300000000000007E-2]
[13,"2017-09-01",3.3300000000000003E-2,9.2300000000000007E-2,9.2300000000000007E-2]
[14,"2017-10-01",5.4999999999999997E-3,6.4500000000000002E-2,6.4500000000000002E-2]
[15,"2017-11-01",5.4999999999999997E-3,6.4500000000000002E-2,6.4500000000000002E-2]
[16,"2017-12-01",5.4999999999999997E-3,6.4500000000000002E-2,6.4500000000000002E-2]
[17,"2018-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[18,"2018-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[19,"2018-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[20,"2018-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[21,"2018-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[22,"2018-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[23,"2018-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[24,"2018-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[25,"2018-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[26,"2018-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[27,"2018-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[28,"2018-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[29,"2019-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[30,"2019-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[31,"2019-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[32,"2019-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[33,"2019-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[34,"2019-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[35,"2019-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[36,"2019-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[37,"2019-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[38,"2019-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[39,"2019-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[40,"2019-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[41,"2020-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[42,"2020-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[43,"2020-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[44,"2020-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[45,"2020-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[46,"2020-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[47,"2020-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[48,"2020-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[49,"2020-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[50,"2020-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[51,"2020-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[52,"2020-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[53,"2021-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[54,"2021-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[55,"2021-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[56,"2021-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[57,"2021-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[58,"2021-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[59,"2021-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[60,"2021-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[61,"2021-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[62,"2021-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[63,"2021-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[64,"2021-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[65,"2022-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[66,"2022-02-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D70+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[67,"2022-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[68,"2022-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[69,"2022-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[70,"2022-06-01",3.9999999999999994E-2,{"$f":"C74+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[71,"2022-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[72,"2022-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[73,"2022-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[74,"2022-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[75,"2022-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[76,"2022-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[77,"2023-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[78,"2023-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[79,"2023-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[80,"2023-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[81,"2023-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[82,"2023-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[83,"2023-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[84,"2023-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[85,"2023-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[86,"2023-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[87,"2023-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[88,"2023-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[89,"2024-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[90,"2024-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[91,"2024-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[92,"2024-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[93,"2024-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[94,"2024-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[95,"2024-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[96,"2024-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[97,"2024-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[98,"2024-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[99,"2024-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[100,"2024-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[101,"2025-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[102,"2025-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[103,"2025-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[104,"2025-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[105,"2025-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[106,"2025-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[107,"2025-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[108,"2025-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[109,"2025-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[110,"2025-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[111,"2025-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[112,"2025-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[113,"2026-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[114,"2026-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[115,"2026-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[116,"2026-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[117,"2026-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[118,"2026-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[119,"2026-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[120,"2026-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[121,"2026-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[122,"2026-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[123,"2026-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[124,"2026-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[125,"2027-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[126,"2027-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[127,"2027-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[128,"2027-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[129,"2027-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[130,"2027-06-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D134+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[131,"2027-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[132,"2027-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[133,"2027-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[134,"2027-10-01",3.9999999999999994E-2,{"$f":"C138+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[135,"2027-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[136,"2027-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[137,"2028-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[138,"2028-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[139,"2028-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[140,"2028-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[141,"2028-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[142,"2028-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[143,"2028-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[144,"2028-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[145,"2028-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[146,"2028-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[147,"2028-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[148,"2028-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[149,"2029-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[150,"2029-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[151,"2029-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[152,"2029-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[153,"2029-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[154,"2029-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[155,"2029-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[156,"2029-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[157,"2029-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[158,"2029-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[159,"2029-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[160,"2029-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[161,"2030-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[162,"2030-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[163,"2030-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[164,"2030-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[165,"2030-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[166,"2030-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[167,"2030-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[168,"2030-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[169,"2030-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[170,"2030-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[171,"2030-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[172,"2030-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[173,"2031-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[174,"2031-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[175,"2031-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[176,"2031-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[177,"2031-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[178,"2031-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[179,"2031-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[180,"2031-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[181,"2031-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[182,"2031-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[183,"2031-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[184,"2031-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[185,"2032-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[186,"2032-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[187,"2032-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[188,"2032-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[189,"2032-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[190,"2032-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[191,"2032-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[192,"2032-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[193,"2032-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[194,"2032-10-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D198+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[195,"2032-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[196,"2032-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[197,"2033-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[198,"2033-02-01",3.9999999999999994E-2,{"$f":"C202+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[199,"2033-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[200,"2033-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[201,"2033-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[202,"2033-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[203,"2033-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[204,"2033-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[205,"2033-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[206,"2033-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[207,"2033-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[208,"2033-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[209,"2034-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[210,"2034-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[211,"2034-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[212,"2034-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[213,"2034-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[214,"2034-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[215,"2034-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[216,"2034-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[217,"2034-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[218,"2034-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[219,"2034-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[220,"2034-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[221,"2035-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[222,"2035-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[223,"2035-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[224,"2035-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[225,"2035-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[226,"2035-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[227,"2035-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[228,"2035-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[229,"2035-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[230,"2035-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[231,"2035-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[232,"2035-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[233,"2036-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[234,"2036-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[235,"2036-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[236,"2036-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[237,"2036-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[238,"2036-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[239,"2036-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[240,"2036-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[241,"2036-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[242,"2036-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[243,"2036-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[244,"2036-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[245,"2037-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[246,"2037-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[247,"2037-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[248,"2037-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[249,"2037-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[250,"2037-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[251,"2037-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[252,"2037-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[253,"2037-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[254,"2037-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[255,"2037-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[256,"2037-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[257,"2038-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[258,"2038-02-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D262+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[259,"2038-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[260,"2038-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[261,"2038-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[262,"2038-06-01",3.9999999999999994E-2,{"$f":"C266+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[263,"2038-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[264,"2038-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[265,"2038-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[266,"2038-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[267,"2038-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[268,"2038-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[269,"2039-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[270,"2039-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[271,"2039-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[272,"2039-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[273,"2039-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[274,"2039-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[275,"2039-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[276,"2039-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[277,"2039-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[278,"2039-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[279,"2039-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[280,"2039-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[281,"2040-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[282,"2040-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[283,"2040-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[284,"2040-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[285,"2040-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[286,"2040-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[287,"2040-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[288,"2040-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[289,"2040-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[290,"2040-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[291,"2040-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[292,"2040-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[293,"2041-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[294,"2041-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[295,"2041-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[296,"2041-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[297,"2041-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[298,"2041-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[299,"2041-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[300,"2041-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[301,"2041-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[302,"2041-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[303,"2041-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[304,"2041-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[305,"2042-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[306,"2042-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[307,"2042-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[308,"2042-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[309,"2042-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[310,"2042-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[311,"2042-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[312,"2042-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[313,"2042-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[314,"2042-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[315,"2042-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[316,"2042-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[317,"2043-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[318,"2043-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[319,"2043-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[320,"2043-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[321,"2043-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[322,"2043-06-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D326+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[323,"2043-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[324,"2043-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[325,"2043-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[326,"2043-10-01",3.9999999999999994E-2,{"$f":"C330+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[327,"2043-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[328,"2043-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[329,"2044-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[330,"2044-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[331,"2044-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[332,"2044-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[333,"2044-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[334,"2044-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[335,"2044-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[336,"2044-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[337,"2044-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[338,"2044-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[339,"2044-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[340,"2044-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[341,"2045-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[342,"2045-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[343,"2045-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[344,"2045-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[345,"2045-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[346,"2045-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[347,"2045-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[348,"2045-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[349,"2045-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[350,"2045-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[351,"2045-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[352,"2045-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[353,"2046-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[354,"2046-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[355,"2046-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[356,"2046-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[357,"2046-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[358,"2046-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[359,"2046-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[360,"2046-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]

{"sheet":"Графики","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"ШаблонПечати","index":13,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":true,"merged":[[3,5,3,9],[29,1,29,14],[238,1,238,14],[1,0,1,14],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,6],[27,1,27,14],[6,7,6,8],[7,7,7,8],[31,1,31,14],[4,5,4,9],[5,5,5,9],[7,3,7,6],[8,3,8,6],[236,1,236,14],[9,3,9,6],[8,7,8,8],[9,7,9,8],[234,1,234,14],[33,1,33,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[0,"00:00:00",0,0,9999999.9900000002,0,0,0,0,9320,0,0,0,0,0]
[]
[0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"От Кредитующей организации ____________________________________ (подпись, ФИО уполномоченного лица Кредитующей организации)"]
[]
[null,"Настоящий График ежемесячных платежей получил:"]
[]
[null,"От Заемщика _________________________________________________ (подпись, ФИО Заемщика или уполномоченного лица Заемщика)"]
[]
[null,"Дата __________________________"]

{"sheet":"Справочник","index":14,"n_rows":412,"n_cols":5,"rows_kept":412,"cut":false,"hidden":true,"merged":[[1,1,1,5]]}
[]
[null,"Справочник плановых процентной ставки "]
[]
[null,null,"Дата начала периода","Прогнозная ставка","Ежемесячный платеж"]
[null,null,"2016-01-01",0.13200000000000001,{"$f":"ROUNDUP(SubsCredSumm*Параметры!H30/12/(1-(1+Параметры!H30/12)^(2-KD_period))*0.95,0)","v":8149}]
[null,null,"2016-02-01",0.13200000000000001,{"$f":"E5","v":8149}]
[null,null,"2016-03-01",0.13200000000000001,{"$f":"E6","v":8149}]
[null,null,"2016-04-01",0.14410000000000001,8149]
[null,null,"2016-05-01",0.14410000000000001,8149]
[null,null,"2016-06-01",0.14410000000000001,8149]
[null,null,"2016-07-01",0.1016,8149]
[null,null,"2016-08-01",0.1016,8149]
[null,null,"2016-09-01",0.1016,8149]
[null,null,"2016-10-01",8.5500000000000007E-2,8149]
[null,null,"2016-11-01",8.5500000000000007E-2,8149]
[null,null,"2016-12-01",8.5500000000000007E-2,8149]
[null,null,"2017-01-01",8.8999999999999996E-2,8149]
[null,null,"2017-02-01",8.8999999999999996E-2,8149]
[null,null,"2017-03-01",8.8999999999999996E-2,8149]
[null,null,"2017-04-01",8.8999999999999996E-2,8149]
[null,null,"2017-05-01",8.8999999999999996E-2,8149]
[null,null,"2017-06-01",8.8999999999999996E-2,8149]
[null,null,"2017-07-01",8.8999999999999996E-2,8149]
[null,null,"2017-08-01",8.8999999999999996E-2,8149]
[null,null,"2017-09-01",8.8999999999999996E-2,8149]
[null,null,"2017-10-01",8.8999999999999996E-2,8149]
[null,null,"2017-11-01",8.8999999999999996E-2,8149]
[null,null,"2017-12-01",8.8999999999999996E-2,8149]
[null,null,"2018-01-01",8.8999999999999996E-2,8149]
[null,null,"2018-02-01",8.8999999999999996E-2,8149]
[null,null,"2018-03-01",8.8999999999999996E-2,8149]
[null,null,"2018-04-01",8.8999999999999996E-2,8149]
[null,null,"2018-05-01",8.8999999999999996E-2,8149]
[null,null,"2018-06-01",8.8999999999999996E-2,8149]
[null,null,"2018-07-01",8.8999999999999996E-2,8149]
[null,null,"2018-08-01",8.8999999999999996E-2,8149]
[null,null,"2018-09-01",8.8999999999999996E-2,8149]
[null,null,"2018-10-01",8.8999999999999996E-2,8149]
[null,null,"2018-11-01",8.8999999999999996E-2,8149]
[null,null,"2018-12-01",8.8999999999999996E-2,8149]
[null,null,"2019-01-01",8.8999999999999996E-2,8149]
[null,null,"2019-02-01",8.8999999999999996E-2,8149]
[null,null,"2019-03-01",8.8999999999999996E-2,8149]
[null,null,"2019-04-01",8.8999999999999996E-2,8149]
[null,null,"2019-05-01",8.8999999999999996E-2,8149]
[null,null,"2019-06-01",8.8999999999999996E-2,8149]
[null,null,"2019-07-01",8.8999999999999996E-2,8149]
[null,null,"2019-08-01",8.8999999999999996E-2,8149]
[null,null,"2019-09-01",8.8999999999999996E-2,8149]
[null,null,"2019-10-01",8.8999999999999996E-2,8149]
[null,null,"2019-11-01",8.8999999999999996E-2,8149]
[null,null,"2019-12-01",8.8999999999999996E-2,8149]
[null,null,"2020-01-01",8.8999999999999996E-2,8149]
[null,null,"2020-02-01",8.8999999999999996E-2,8149]
[null,null,"2020-03-01",8.8999999999999996E-2,8149]
[null,null,"2020-04-01",8.8999999999999996E-2,8149]
[null,null,"2020-05-01",8.8999999999999996E-2,8149]
[null,null,"2020-06-01",8.8999999999999996E-2,8149]
[null,null,"2020-07-01",8.8999999999999996E-2,8149]
[null,null,"2020-08-01",8.8999999999999996E-2,8149]
[null,null,"2020-09-01",8.8999999999999996E-2,8149]
[null,null,"2020-10-01",8.8999999999999996E-2,8149]
[null,null,"2020-11-01",8.8999999999999996E-2,8149]
[null,null,"2020-12-01",8.8999999999999996E-2,8149]
[null,null,"2021-01-01",8.8999999999999996E-2,8149]
[null,null,"2021-02-01",8.8999999999999996E-2,8149]
[null,null,"2021-03-01",8.8999999999999996E-2,8149]
[null,null,"2021-04-01",8.8999999999999996E-2,8149]
[null,null,"2021-05-01",8.8999999999999996E-2,8149]
[null,null,"2021-06-01",8.8999999999999996E-2,8149]
[null,null,"2021-07-01",8.8999999999999996E-2,{"$f":"E70","v":8149}]
[null,null,"2021-08-01",8.8999999999999996E-2,8149]
[null,null,"2021-09-01",8.8999999999999996E-2,8149]
[null,null,"2021-10-01",8.8999999999999996E-2,8149]
[null,null,"2021-11-01",8.8999999999999996E-2,8149]
[null,null,"2021-12-01",8.8999999999999996E-2,8149]
[null,null,"2022-01-01",8.8999999999999996E-2,8149]
[null,null,"2022-02-01",8.8999999999999996E-2,8149]
[null,null,"2022-03-01",8.8999999999999996E-2,8149]
[null,null,"2022-04-01",8.8999999999999996E-2,8149]
[null,null,"2022-05-01",8.8999999999999996E-2,8149]
[null,null,"2022-06-01",8.8999999999999996E-2,8149]
[null,null,"2022-07-01",8.8999999999999996E-2,8149]
[null,null,"2022-08-01",8.8999999999999996E-2,8149]
[null,null,"2022-09-01",8.8999999999999996E-2,8149]
[null,null,"2022-10-01",8.8999999999999996E-2,8149]
[null,null,"2022-11-01",8.8999999999999996E-2,8149]
[null,null,"2022-12-01",8.8999999999999996E-2,8149]
[null,null,"2023-01-01",8.8999999999999996E-2,8149]
[null,null,"2023-02-01",8.8999999999999996E-2,8149]
[null,null,"2023-03-01",8.8999999999999996E-2,8149]
[null,null,"2023-04-01",8.8999999999999996E-2,8149]
[null,null,"2023-05-01",8.8999999999999996E-2,8149]
[null,null,"2023-06-01",8.8999999999999996E-2,8149]
[null,null,"2023-07-01",8.8999999999999996E-2,8149]
[null,null,"2023-08-01",8.8999999999999996E-2,8149]
[null,null,"2023-09-01",8.8999999999999996E-2,8149]
[null,null,"2023-10-01",8.8999999999999996E-2,8149]
[null,null,"2023-11-01",8.8999999999999996E-2,8149]
[null,null,"2023-12-01",8.8999999999999996E-2,8149]
[null,null,"2024-01-01",8.8999999999999996E-2,8149]
[null,null,"2024-02-01",8.8999999999999996E-2,8149]
[null,null,"2024-03-01",8.8999999999999996E-2,8149]
[null,null,"2024-04-01",8.8999999999999996E-2,8149]
[null,null,"2024-05-01",8.8999999999999996E-2,8149]
[null,null,"2024-06-01",8.8999999999999996E-2,8149]
[null,null,"2024-07-01",8.8999999999999996E-2,8149]
[null,null,"2024-08-01",8.8999999999999996E-2,8149]
[null,null,"2024-09-01",8.8999999999999996E-2,8149]
[null,null,"2024-10-01",8.8999999999999996E-2,8149]
[null,null,"2024-11-01",8.8999999999999996E-2,8149]
[null,null,"2024-12-01",8.8999999999999996E-2,8149]
[null,null,"2025-01-01",8.8999999999999996E-2,8149]
[null,null,"2025-02-01",8.8999999999999996E-2,8149]
[null,null,"2025-03-01",8.8999999999999996E-2,8149]
[null,null,"2025-04-01",8.8999999999999996E-2,8149]
[null,null,"2025-05-01",8.8999999999999996E-2,8149]
[null,null,"2025-06-01",8.8999999999999996E-2,8149]
[null,null,"2025-07-01",8.8999999999999996E-2,8149]
[null,null,"2025-08-01",8.8999999999999996E-2,8149]
[null,null,"2025-09-01",8.8999999999999996E-2,8149]
[null,null,"2025-10-01",8.8999999999999996E-2,8149]
[null,null,"2025-11-01",8.8999999999999996E-2,8149]
[null,null,"2025-12-01",8.8999999999999996E-2,8149]
[null,null,"2026-01-01",8.8999999999999996E-2,8149]
[null,null,"2026-02-01",8.8999999999999996E-2,8149]
[null,null,"2026-03-01",8.8999999999999996E-2,8149]
[null,null,"2026-04-01",8.8999999999999996E-2,8149]
[null,null,"2026-05-01",8.8999999999999996E-2,8149]
[null,null,"2026-06-01",8.8999999999999996E-2,8149]
[null,null,"2026-07-01",8.8999999999999996E-2,8149]
[null,null,"2026-08-01",8.8999999999999996E-2,8149]
[null,null,"2026-09-01",8.8999999999999996E-2,8149]
[null,null,"2026-10-01",8.8999999999999996E-2,8149]
[null,null,"2026-11-01",8.8999999999999996E-2,{"$f":"E134","v":8149}]
[null,null,"2026-12-01",8.8999999999999996E-2,8149]
[null,null,"2027-01-01",8.8999999999999996E-2,8149]
[null,null,"2027-02-01",8.8999999999999996E-2,8149]
[null,null,"2027-03-01",8.8999999999999996E-2,8149]
[null,null,"2027-04-01",8.8999999999999996E-2,8149]
[null,null,"2027-05-01",8.8999999999999996E-2,8149]
[null,null,"2027-06-01",8.8999999999999996E-2,8149]
[null,null,"2027-07-01",8.8999999999999996E-2,8149]
[null,null,"2027-08-01",8.8999999999999996E-2,8149]
[null,null,"2027-09-01",8.8999999999999996E-2,8149]
[null,null,"2027-10-01",8.8999999999999996E-2,8149]
[null,null,"2027-11-01",8.8999999999999996E-2,8149]
[null,null,"2027-12-01",8.8999999999999996E-2,8149]
[null,null,"2028-01-01",8.8999999999999996E-2,8149]
[null,null,"2028-02-01",8.8999999999999996E-2,8149]
[null,null,"2028-03-01",8.8999999999999996E-2,8149]
[null,null,"2028-04-01",8.8999999999999996E-2,8149]
[null,null,"2028-05-01",8.8999999999999996E-2,8149]
[null,null,"2028-06-01",8.8999999999999996E-2,8149]
[null,null,"2028-07-01",8.8999999999999996E-2,8149]
[null,null,"2028-08-01",8.8999999999999996E-2,8149]
[null,null,"2028-09-01",8.8999999999999996E-2,8149]
[null,null,"2028-10-01",8.8999999999999996E-2,8149]
[null,null,"2028-11-01",8.8999999999999996E-2,8149]
[null,null,"2028-12-01",8.8999999999999996E-2,8149]
[null,null,"2029-01-01",8.8999999999999996E-2,8149]
[null,null,"2029-02-01",8.8999999999999996E-2,8149]
[null,null,"2029-03-01",8.8999999999999996E-2,8149]
[null,null,"2029-04-01",8.8999999999999996E-2,8149]
[null,null,"2029-05-01",8.8999999999999996E-2,8149]
[null,null,"2029-06-01",8.8999999999999996E-2,8149]
[null,null,"2029-07-01",8.8999999999999996E-2,8149]
[null,null,"2029-08-01",8.8999999999999996E-2,8149]
[null,null,"2029-09-01",8.8999999999999996E-2,8149]
[null,null,"2029-10-01",8.8999999999999996E-2,8149]
[null,null,"2029-11-01",8.8999999999999996E-2,8149]
[null,null,"2029-12-01",8.8999999999999996E-2,8149]
[null,null,"2030-01-01",8.8999999999999996E-2,8149]
[null,null,"2030-02-01",8.8999999999999996E-2,8149]
[null,null,"2030-03-01",8.8999999999999996E-2,8149]
[null,null,"2030-04-01",8.8999999999999996E-2,8149]
[null,null,"2030-05-01",8.8999999999999996E-2,8149]
[null,null,"2030-06-01",8.8999999999999996E-2,8149]
[null,null,"2030-07-01",8.8999999999999996E-2,8149]
[null,null,"2030-08-01",8.8999999999999996E-2,8149]
[null,null,"2030-09-01",8.8999999999999996E-2,8149]
[null,null,"2030-10-01",8.8999999999999996E-2,8149]
[null,null,"2030-11-01",8.8999999999999996E-2,8149]
[null,null,"2030-12-01",8.8999999999999996E-2,8149]
[null,null,"2031-01-01",8.8999999999999996E-2,8149]
[null,null,"2031-02-01",8.8999999999999996E-2,8149]
[null,null,"2031-03-01",8.8999999999999996E-2,8149]
[null,null,"2031-04-01",8.8999999999999996E-2,8149]
[null,null,"2031-05-01",8.8999999999999996E-2,8149]
[null,null,"2031-06-01",8.8999999999999996E-2,8149]
[null,null,"2031-07-01",8.8999999999999996E-2,8149]
[null,null,"2031-08-01",8.8999999999999996E-2,8149]
[null,null,"2031-09-01",8.8999999999999996E-2,8149]
[null,null,"2031-10-01",8.8999999999999996E-2,8149]
[null,null,"2031-11-01",8.8999999999999996E-2,8149]
[null,null,"2031-12-01",8.8999999999999996E-2,8149]
[null,null,"2032-01-01",8.8999999999999996E-2,8149]
[null,null,"2032-02-01",8.8999999999999996E-2,8149]
[null,null,"2032-03-01",8.8999999999999996E-2,{"$f":"E198","v":8149}]
[null,null,"2032-04-01",8.8999999999999996E-2,8149]
[null,null,"2032-05-01",8.8999999999999996E-2,8149]
[null,null,"2032-06-01",8.8999999999999996E-2,8149]
[null,null,"2032-07-01",8.8999999999999996E-2,8149]
[null,null,"2032-08-01",8.8999999999999996E-2,8149]
[null,null,"2032-09-01",8.8999999999999996E-2,8149]
[null,null,"2032-10-01",8.8999999999999996E-2,8149]
[null,null,"2032-11-01",8.8999999999999996E-2,8149]
[null,null,"2032-12-01",8.8999999999999996E-2,8149]
[null,null,"2033-01-01",8.8999999999999996E-2,8149]
[null,null,"2033-02-01",8.8999999999999996E-2,8149]
[null,null,"2033-03-01",8.8999999999999996E-2,8149]
[null,null,"2033-04-01",8.8999999999999996E-2,8149]
[null,null,"2033-05-01",8.8999999999999996E-2,8149]
[null,null,"2033-06-01",8.8999999999999996E-2,8149]
[null,null,"2033-07-01",8.8999999999999996E-2,8149]
[null,null,"2033-08-01",8.8999999999999996E-2,8149]
[null,null,"2033-09-01",8.8999999999999996E-2,8149]
[null,null,"2033-10-01",8.8999999999999996E-2,8149]
[null,null,"2033-11-01",8.8999999999999996E-2,8149]
[null,null,"2033-12-01",8.8999999999999996E-2,8149]
[null,null,"2034-01-01",8.8999999999999996E-2,8149]
[null,null,"2034-02-01",8.8999999999999996E-2,8149]
[null,null,"2034-03-01",8.8999999999999996E-2,8149]
[null,null,"2034-04-01",8.8999999999999996E-2,8149]
[null,null,"2034-05-01",8.8999999999999996E-2,8149]
[null,null,"2034-06-01",8.8999999999999996E-2,8149]
[null,null,"2034-07-01",8.8999999999999996E-2,8149]
[null,null,"2034-08-01",8.8999999999999996E-2,8149]
[null,null,"2034-09-01",8.8999999999999996E-2,8149]
[null,null,"2034-10-01",8.8999999999999996E-2,8149]
[null,null,"2034-11-01",8.8999999999999996E-2,8149]
[null,null,"2034-12-01",8.8999999999999996E-2,8149]
[null,null,"2035-01-01",8.8999999999999996E-2,8149]
[null,null,"2035-02-01",8.8999999999999996E-2,8149]
[null,null,"2035-03-01",8.8999999999999996E-2,8149]
[null,null,"2035-04-01",8.8999999999999996E-2,8149]
[null,null,"2035-05-01",8.8999999999999996E-2,8149]
[null,null,"2035-06-01",8.8999999999999996E-2,8149]
[null,null,"2035-07-01",8.8999999999999996E-2,8149]
[null,null,"2035-08-01",8.8999999999999996E-2,8149]
[null,null,"2035-09-01",8.8999999999999996E-2,8149]
[null,null,"2035-10-01",8.8999999999999996E-2,8149]
[null,null,"2035-11-01",8.8999999999999996E-2,8149]
[null,null,"2035-12-01",8.8999999999999996E-2,8149]
[null,null,"2036-01-01",8.8999999999999996E-2,8149]
[null,null,"2036-02-01",8.8999999999999996E-2,8149]
[null,null,"2036-03-01",8.8999999999999996E-2,8149]
[null,null,"2036-04-01",8.8999999999999996E-2,8149]
[null,null,"2036-05-01",8.8999999999999996E-2,8149]
[null,null,"2036-06-01",8.8999999999999996E-2,8149]
[null,null,"2036-07-01",8.8999999999999996E-2,8149]
[null,null,"2036-08-01",8.8999999999999996E-2,8149]
[null,null,"2036-09-01",8.8999999999999996E-2,8149]
[null,null,"2036-10-01",8.8999999999999996E-2,8149]
[null,null,"2036-11-01",8.8999999999999996E-2,8149]
[null,null,"2036-12-01",8.8999999999999996E-2,8149]
[null,null,"2037-01-01",8.8999999999999996E-2,8149]
[null,null,"2037-02-01",8.8999999999999996E-2,8149]
[null,null,"2037-03-01",8.8999999999999996E-2,8149]
[null,null,"2037-04-01",8.8999999999999996E-2,8149]
[null,null,"2037-05-01",8.8999999999999996E-2,8149]
[null,null,"2037-06-01",8.8999999999999996E-2,8149]
[null,null,"2037-07-01",8.8999999999999996E-2,{"$f":"E262","v":8149}]
[null,null,"2037-08-01",8.8999999999999996E-2,8149]
[null,null,"2037-09-01",8.8999999999999996E-2,8149]
[null,null,"2037-10-01",8.8999999999999996E-2,8149]
[null,null,"2037-11-01",8.8999999999999996E-2,8149]
[null,null,"2037-12-01",8.8999999999999996E-2,8149]
[null,null,"2038-01-01",8.8999999999999996E-2,8149]
[null,null,"2038-02-01",8.8999999999999996E-2,8149]
[null,null,"2038-03-01",8.8999999999999996E-2,8149]
[null,null,"2038-04-01",8.8999999999999996E-2,8149]
[null,null,"2038-05-01",8.8999999999999996E-2,8149]
[null,null,"2038-06-01",8.8999999999999996E-2,8149]
[null,null,"2038-07-01",8.8999999999999996E-2,8149]
[null,null,"2038-08-01",8.8999999999999996E-2,8149]
[null,null,"2038-09-01",8.8999999999999996E-2,8149]
[null,null,"2038-10-01",8.8999999999999996E-2,8149]
[null,null,"2038-11-01",8.8999999999999996E-2,8149]
[null,null,"2038-12-01",8.8999999999999996E-2,8149]
[null,null,"2039-01-01",8.8999999999999996E-2,8149]
[null,null,"2039-02-01",8.8999999999999996E-2,8149]
[null,null,"2039-03-01",8.8999999999999996E-2,8149]
[null,null,"2039-04-01",8.8999999999999996E-2,8149]
[null,null,"2039-05-01",8.8999999999999996E-2,8149]
[null,null,"2039-06-01",8.8999999999999996E-2,8149]
[null,null,"2039-07-01",8.8999999999999996E-2,8149]
[null,null,"2039-08-01",8.8999999999999996E-2,8149]
[null,null,"2039-09-01",8.8999999999999996E-2,8149]
[null,null,"2039-10-01",8.8999999999999996E-2,8149]
[null,null,"2039-11-01",8.8999999999999996E-2,8149]
[null,null,"2039-12-01",8.8999999999999996E-2,8149]
[null,null,"2040-01-01",8.8999999999999996E-2,8149]
[null,null,"2040-02-01",8.8999999999999996E-2,8149]
[null,null,"2040-03-01",8.8999999999999996E-2,8149]
[null,null,"2040-04-01",8.8999999999999996E-2,8149]
[null,null,"2040-05-01",8.8999999999999996E-2,8149]
[null,null,"2040-06-01",8.8999999999999996E-2,8149]
[null,null,"2040-07-01",8.8999999999999996E-2,8149]
[null,null,"2040-08-01",8.8999999999999996E-2,8149]
[null,null,"2040-09-01",8.8999999999999996E-2,8149]
[null,null,"2040-10-01",8.8999999999999996E-2,8149]
[null,null,"2040-11-01",8.8999999999999996E-2,8149]
[null,null,"2040-12-01",8.8999999999999996E-2,8149]
[null,null,"2041-01-01",8.8999999999999996E-2,8149]
[null,null,"2041-02-01",8.8999999999999996E-2,8149]
[null,null,"2041-03-01",8.8999999999999996E-2,8149]
[null,null,"2041-04-01",8.8999999999999996E-2,8149]
[null,null,"2041-05-01",8.8999999999999996E-2,8149]
[null,null,"2041-06-01",8.8999999999999996E-2,8149]
[null,null,"2041-07-01",8.8999999999999996E-2,8149]
[null,null,"2041-08-01",8.8999999999999996E-2,8149]
[null,null,"2041-09-01",8.8999999999999996E-2,8149]
[null,null,"2041-10-01",8.8999999999999996E-2,8149]
[null,null,"2041-11-01",8.8999999999999996E-2,8149]
[null,null,"2041-12-01",8.8999999999999996E-2,8149]
[null,null,"2042-01-01",8.8999999999999996E-2,8149]
[null,null,"2042-02-01",8.8999999999999996E-2,8149]
[null,null,"2042-03-01",8.8999999999999996E-2,8149]
[null,null,"2042-04-01",8.8999999999999996E-2,8149]
[null,null,"2042-05-01",8.8999999999999996E-2,8149]
[null,null,"2042-06-01",8.8999999999999996E-2,8149]
[null,null,"2042-07-01",8.8999999999999996E-2,8149]
[null,null,"2042-08-01",8.8999999999999996E-2,8149]
[null,null,"2042-09-01",8.8999999999999996E-2,8149]
[null,null,"2042-10-01",8.8999999999999996E-2,8149]
[null,null,"2042-11-01",8.8999999999999996E-2,{"$f":"E326","v":8149}]
[null,null,"2042-12-01",8.8999999999999996E-2,8149]
[null,null,"2043-01-01",8.8999999999999996E-2,8149]
[null,null,"2043-02-01",8.8999999999999996E-2,8149]
[null,null,"2043-03-01",8.8999999999999996E-2,8149]
[null,null,"2043-04-01",8.8999999999999996E-2,8149]
[null,null,"2043-05-01",8.8999999999999996E-2,8149]
[null,null,"2043-06-01",8.8999999999999996E-2,8149]
[null,null,"2043-07-01",8.8999999999999996E-2,8149]
[null,null,"2043-08-01",8.8999999999999996E-2,8149]
[null,null,"2043-09-01",8.8999999999999996E-2,8149]
[null,null,"2043-10-01",8.8999999999999996E-2,8149]
[null,null,"2043-11-01",8.8999999999999996E-2,8149]
[null,null,"2043-12-01",8.8999999999999996E-2,8149]
[null,null,"2044-01-01",8.8999999999999996E-2,8149]
[null,null,"2044-02-01",8.8999999999999996E-2,8149]
[null,null,"2044-03-01",8.8999999999999996E-2,8149]
[null,null,"2044-04-01",8.8999999999999996E-2,8149]
[null,null,"2044-05-01",8.8999999999999996E-2,8149]
[null,null,"2044-06-01",8.8999999999999996E-2,8149]
[null,null,"2044-07-01",8.8999999999999996E-2,8149]
[null,null,"2044-08-01",8.8999999999999996E-2,8149]
[null,null,"2044-09-01",8.8999999999999996E-2,8149]
[null,null,"2044-10-01",8.8999999999999996E-2,8149]
[null,null,"2044-11-01",8.8999999999999996E-2,8149]
[null,null,"2044-12-01",8.8999999999999996E-2,8149]
[null,null,"2045-01-01",8.8999999999999996E-2,8149]
[null,null,"2045-02-01",8.8999999999999996E-2,8149]
[null,null,"2045-03-01",8.8999999999999996E-2,8149]
[null,null,"2045-04-01",8.8999999999999996E-2,8149]
[null,null,"2045-05-01",8.8999999999999996E-2,8149]
[null,null,"2045-06-01",8.8999999999999996E-2,8149]
[null,null,"2045-07-01",8.8999999999999996E-2,8149]
[null,null,"2045-08-01",8.8999999999999996E-2,8149]
[null,null,"2045-09-01",8.8999999999999996E-2,8149]
[null,null,"2045-10-01",8.8999999999999996E-2,8149]
[null,null,"2045-11-01",8.8999999999999996E-2,8149]
[null,null,"2045-12-01",8.8999999999999996E-2,8149]
[null,null,"2046-01-01",8.8999999999999996E-2,8149]
[null,null,"2046-02-01",8.8999999999999996E-2,8149]
[null,null,"2046-03-01",8.8999999999999996E-2,8149]
[null,null,"2046-04-01",8.8999999999999996E-2,8149]
[null,null,"2046-05-01",8.8999999999999996E-2,8149]
[null,null,"2046-06-01",8.8999999999999996E-2,8149]
[null,null,"2046-07-01",8.8999999999999996E-2,8149]
[null,null,"2046-08-01",8.8999999999999996E-2,8149]
[null,null,"2046-09-01",8.8999999999999996E-2,8149]
[null,null,"2046-10-01",8.8999999999999996E-2,8149]
[null,null,"2046-11-01",8.8999999999999996E-2,8149]
[null,null,"2046-12-01",8.8999999999999996E-2,8149]
[null,null,"2047-01-01",8.8999999999999996E-2,8149]
[null,null,"2047-02-01",8.8999999999999996E-2,8149]
[null,null,"2047-03-01",8.8999999999999996E-2,8149]
[null,null,"2047-04-01",8.8999999999999996E-2,8149]
[null,null,"2047-05-01",8.8999999999999996E-2,8149]
[null,null,"2047-06-01",8.8999999999999996E-2,8149]
[null,null,"2047-07-01",8.8999999999999996E-2,8149]
[null,null,"2047-08-01",8.8999999999999996E-2,8149]
[null,null,"2047-09-01",8.8999999999999996E-2,8149]
[null,null,"2047-10-01",8.8999999999999996E-2,8149]
[null,null,"2047-11-01",8.8999999999999996E-2,8149]
[null,null,"2047-12-01",8.8999999999999996E-2,8149]
[null,null,"2048-01-01",8.8999999999999996E-2,8149]
[null,null,"2048-02-01",8.8999999999999996E-2,8149]
[null,null,"2048-03-01",8.8999999999999996E-2,{"$f":"E390","v":8149}]
[null,null,"2048-04-01",8.8999999999999996E-2,8149]
[null,null,"2048-05-01",8.8999999999999996E-2,8149]
[null,null,"2048-06-01",8.8999999999999996E-2,8149]
[null,null,"2048-07-01",8.8999999999999996E-2,8149]
[null,null,"2048-08-01",8.8999999999999996E-2,8149]
[null,null,"2048-09-01",8.8999999999999996E-2,8149]
[null,null,"2048-10-01",8.8999999999999996E-2,8149]
[null,null,"2048-11-01",8.8999999999999996E-2,8149]
[null,null,"2048-12-01",8.8999999999999996E-2,8149]
[null,null,"2049-01-01",8.8999999999999996E-2,8149]
[null,null,"2049-02-01",8.8999999999999996E-2,8149]
[null,null,"2049-03-01",8.8999999999999996E-2,8149]
[null,null,"2049-04-01",8.8999999999999996E-2,8149]
[null,null,"2049-05-01",8.8999999999999996E-2,8149]
[null,null,"2049-06-01",8.8999999999999996E-2,8149]
[null,null,"2049-07-01",8.8999999999999996E-2,8149]
[null,null,"2049-08-01",8.8999999999999996E-2,8149]
[null,null,"2049-09-01",8.8999999999999996E-2,8149]
[null,null,"2049-10-01",8.8999999999999996E-2,8149]
[null,null,"2049-11-01",8.8999999999999996E-2,8149]
[null,null,"2049-12-01",8.8999999999999996E-2,8149]

{"sheet":"Инструкция","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Лист1","index":16,"n_rows":100,"n_cols":3,"rows_kept":100,"cut":false,"hidden":true,"merged":[[2,1,4,1]]}
[null,"Величина прожиточного минимума трудоспособного населения, рублей"]
[null,"В случае отсутствия данных по какому-либо региону необходимо использовать последние имеющиеся данные"]
[null,""]
[null,null,"Вступают в действие с 1 августа 2016 года"]
[null,null,"трудоспособное население"]
[1,"Российская Федерация",10524]
[2,"ЦЕНТРАЛЬНЫЙ ФО"]
[3,"Белгородская область",8703]
[4,"Брянская область",9727]
[5,"Владимирская область",9962]
[6,"Воронежская область",8824]
[7,"Ивановская область",10227]
[8,"Калужская область",10121]
[9,"Костромская область",9862]
[10,"Курская область",8980]
[11,"Липецкая область",9018]
[12,"Московская область",11598]
[13,"Орловская область",9442]
[14,"Рязанская область",9468]
[15,"Смоленская область",11063]
[16,"Тамбовская область",9015]
[17,"Тверская область",10468]
[18,"Тульская область",9631]
[19,"Ярославская область",9773]
[20,"г.Москва",17130]
[21,"СЕВЕРО-ЗАПАДНЫЙ ФО"]
[22,"Республика Карелия",13030]
[23,"Республика Коми",12877]
[24,"Архангельская область",14376]
[25,"Ненецкий авт.округ",20523]
[26,"Вологодская область",11042]
[27,"Калининградская область",10627]
[28,"Ленинградская область",9407]
[29,"Мурманская область",14224]
[30,"Новгородская область",10549]
[31,"Псковская область",11386]
[32,"г.Санкт-Петербург",11312]
[33,"ЮЖНЫЙ ФО"]
[34,"Республика Адыгея",9254]
[35,"Республика Калмыкия",8811]
[36,"Краснодарский край",10443]
[37,"Астраханская область",9268]
[38,"Волгоградская область",9898]
[39,"Ростовская область",10118]
[40,"СЕВЕРО-КАВКАЗСКИЙ ФО"]
[41,"Республика Дагестан",9264]
[42,"Республика Ингушетия",8826]
[43,"Кабардино-Балкарская Республика",10942]
[44,"Карачаево-Черкесская Республика",9305]
[45,"Республика Северная Осетия - Алания",9179]
[46,"Чеченская Республика",9317]
[47,"Ставропольский край",8853]
[48,"ПРИВОЛЖСКИЙ ФО"]
[49,"Республика Башкортостан",9205]
[50,"Республика Марий Эл",9005]
[51,"Республика Мордовия",8475]
[52,"Республика Татарстан",8532]
[53,"Удмуртская Республика",9046]
[54,"Чувашская Республика",8854]
[55,"Пермский край",10251]
[56,"Кировская область",9943]
[57,"Нижегородская область",9389]
[58,"Оренбургская область",8800]
[59,"Пензенская область",9038]
[60,"Самарская область",10486]
[61,"Саратовская область",8962]
[62,"Ульяновская область",9170]
[63,"УРАЛЬСКИЙ ФО"]
[64,"Курганская область",9864]
[65,"Свердловская область",10309]
[66,"Тюменская область",10559]
[67,"Ханты-Мансийский авт.округ - Югра",15461]
[68,"Ямало-Ненецкий авт.округ",16299]
[69,"Челябинская область",9944]
[70,"СИБИРСКИЙ ФО"]
[71,"Республика Алтай",9944]
[72,"Республика Бурятия",10005]
[73,"Республика Тыва",10306]
[74,"Республика Хакасия",9727]
[75,"Алтайский край",9542]
[76,"Красноярский край",11577]
[77,"Иркутская область",10673]
[78,"Кемеровская область",9419]
[79,"Новосибирская область",11131]
[80,"Омская область",9109]
[81,"Томская область",11303]
[82,"Забайкальский край",10924]
[83,"ДАЛЬНЕВОСТОЧНЫЙ ФО"]
[84,"Республика Саха (Якутия)",16824]
[85,"Приморский край",13373]
[86,"Хабаровский край",14267]
[87,"Амурская область",12235]
[88,"Камчатский край",19494]
[89,"Магаданская область",18747]
[90,"Чукотский авт.округ",18142]
[91,"Сахалинская область",14501]
[92,"Еврейская авт.область",13321]
[93,"Крымский ФО"]
[94,"Республика Крым",10392]
[95,"г. Севастополь",10258]