{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Параметры","Расчет","Печать","Графики","ШаблонПечати","Справочник","Прожиточный минимум","регионы"],"not_rendered":{"charts":2,"images":4,"macros":1,"external_links":0,"defined_names":253,"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":"Параметры","index":0,"n_rows":110,"n_cols":19,"rows_kept":110,"cut":false,"hidden":false,"merged":[[58,4,58,9],[98,4,98,6],[92,15,94,20],[95,15,96,20],[5,7,5,9],[7,7,7,9],[11,7,11,9],[13,7,13,9],[15,7,15,9],[9,7,9,9],[17,7,17,9],[36,4,36,7],[38,4,38,7],[69,3,69,9],[23,7,23,9],[51,4,51,7],[60,4,60,7],[94,4,94,7],[49,4,49,9],[62,4,62,7],[47,4,47,9],[112,1,113,7],[109,4,109,9],[71,4,71,7],[90,3,90,9],[85,4,85,7],[103,5,103,7],[105,5,105,7],[83,4,83,7],[78,4,78,9],[73,4,73,7],[75,4,75,7],[96,4,96,6],[0,1,0,13],[92,4,92,7],[3,7,3,9],[19,7,19,9],[1,1,1,13],[30,4,30,9],[32,4,32,7],[21,7,21,9],[53,4,53,7],[80,4,80,7],[34,4,34,7],[64,4,64,7],[42,4,42,7],[44,4,44,7],[55,4,55,7],[44,9,44,12]]}
[{"$f":"rnd((SubsCredSumm-Credit_mcp-Credit_sub)/MortgageSum)","v":0.65}]
[null,"Ипотечный калькулятор "]
[]
[null,null,null,null,"ФИО основного заемщика"]
[]
[null,null,null,null,"Дата рождения основного заемщика",null,null,"1979-04-13"]
[]
[null,null,null,null,"Регион работы основного заемщика",null,null,"г.Москва"]
[]
[null,null,null,null,"Ежемесячный доход основного заемщика",null,null,60000,null,null,null,"руб."]
[]
[null,null,null,null,"ФИО созаемщика"]
[]
[null,null,null,null,"Дата рождения созаемщика"]
[]
[null,null,null,null,"Регион (местонахождение) созаемщика"]
[]
[null,null,null,null,"Ежемесячный доход созаемщика",null,null,null,null,null,null,"руб."]
[]
[null,null,null,null,"Договор №",null,null,"166/И-000"]
[]
[null,null,null,null,"Дата заключения договора",null,null,"2012-12-14"]
[]
[null,null,null,null,"Количество детей у заемщиков",null,null,0,null,null,null,"чел."]
[]
[null,null,null,null,"Количество индексаций (по выбору заемщика, но не > макс.)",null,null,null,null,10]
[]
[null,null,null,null,"Новостройка",null,null,"Наличие ЛС"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,"Расчетные параметры"]
[]
[null,null,null,null,"Дата выдачи кредита",null,null,null,null,"2012-11-23"]
[]
[null,null,null,null,"Срок кредита",null,null,null,null,300,"?","мес."]
[]
[null,null,null,null,"Ставка по кредиту",null,null,null,null,0.105,null,"%."]
[]
[null,null,null,null,null,null,null,null,null,22641]
[]
[null,null,null,null,"П/Д (не должен превышать 45%)",null,null,{"$f":"IF(J41>0.45,\"П/Д>45%\",\"\")","v":""},null,{"$f":"max_payment/(Income+Income_SOZ)","v":0.37735000000000002}]
[]
[null,null,null,null,"Стоимость предмета ипотеки",null,null,null,null,6300000,null,"руб."]
[]
[null,null,null,null,"Место нахождения предмета ипотеки",null,null,null,null,"г.Москва"]
[]
[]
[null,null,null,null,"Часть-2 кредита"]
[]
[null,null,null,null,"МСК"]
[]
[null,null,null,null,"Размер средств МСК, направляемого на погашение кредита",null,null,null,null,0,null,"руб."]
[]
[null,null,null,null,"Плановый срок использования ",null,null,null,null,180,null,"дней."]
[]
[null,null,null,null,"Дата внесения МСК",null,null,null,null,{"$f":"GiveDate+J54","v":"2013-05-22"},null,null,null,null,null," "]
[]
[]
[null,null,null,null,"Субсидия"]
[]
[null,null,null,null,"Размер  субсидии, направляемого на погашение кредита",null,null,null,null,0,null,"руб."]
[]
[null,null,null,null,"Плановый срок использования ",null,null,null,null,180,null,"дней."]
[]
[null,null,null,null,"Дата внесения субсидии",null,null,null,null,{"$f":"GiveDate+J63","v":"2013-05-22"}]
[]
[]
[]
[]
[null,null,null,"Расчет суммы кредита (займа)"]
[]
[null,null,null,null,null,null,null,null,null,4089292,null,"руб."]
[]
[null,null,null,null,"Cумма кредита Часть-1",null,null,null,null,4089292]
[]
[null,null,null,null,"Необходимый срок для погашения кредита",null,null,null,null,300]
[]
[]
[null,null,null,null,"Часть-2 кредита"]
[]
[null,null,null,null,"Сумма кредита Часть-2",null,null,null,null,{"$f":"Credit_mcp+Credit_sub","v":0}]
[]
[]
[null,null,null,null,"Cумма кредита МСК",null,null,null,null,0,null,"руб."]
[]
[null,null,null,null,"Cумма кредита Субсидия",null,null,null,null,0,null,"руб."]
[]
[]
[]
[]
[null,null,null,"Расчет графика платежей"]
[]
[null,null,null,null,"Фактическая сумма кредита (Часть-1 + Часть-2)",null,null,null,null,4089292,null,"руб.",null,null,null,"Внимание!!! Максимальный размер кредита по Части-1 по региону составляет"]
[]
[null,null,null,null,"Фактический срок кредита",null,null,null,null,297,null,"мес."]
[null,null,null,null,null,null,null,"в рублях",null,"в % от ОД",null,null,null,null,null,8000000]
[null,null,null,null,"Единоразовые платежи заемщика (комиссии) при предоставлении кредита/займа",null,null,0,null,0]
[null,null,null,null,null,null,null,"в рублях",null,"в % от ОД"]
[null,null,null,null,"Ежегодные платежи в процессе обслуживания кредита/займа, в том числе в пользу третьих лиц",null,null,0,null,0,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[null,null,null,null,"(Часть-1)/залог",{"$f":"IF(AND(K1Z>0.7,K1Z<=0.9),\"Необходимо страхование ответственности!\",IF(K1Z>0.9,\"(Часть-1)/залог > 90%\",\"\"))","v":""},null,null,null,0.65]
[]
[null,null,null,null,"(Часть-1 + Часть-2)/залог",{"$f":"IF(KZ>0.9,\"(Часть-1 + Часть-2)/залог > 90%\",\"\")","v":""},null,null,null,0.65]
[" "]
[null,null,null,null,"Текущая задолженность/залог (макс.)",null,null,{"$f":"IF(TZZ>0.999,\"ТЗ/З > 99,9%\",\"\")","v":""},null,0.72430000000000005]
[]
[null,null,null,null,"Номер периода: 297, остаток задолженности: 0 руб."]

{"sheet":"Расчет","index":1,"n_rows":404,"n_cols":26,"rows_kept":404,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[{"$f":"XIRR(E3:E301,C3:C301)","v":0.11013272404670715},"Кредит по Части-1"]
["Номер процентного периода","Кол-во дней в процентном периоде","Последняя дата процентного периода","ООД на начало периода","Платеж по кредиту (займу)","Начисленные проценты  по основному долгу","Уплаченные проценты по основному долгу ","Аморти-зация основного долга","ООД на конец периода","Плановая накопленная процентная задолженность на начало периода","Начисленные проценты по накопленной процентной задолжен-ности","Уплаченные проценты по накоплен-ной процентной задолжен-ности","Рост (+) / погашение (-) задолженности","Плановая накопленная процентная задолжен-ность на конец периода"]
[1,2,{"$f":"GiveDate","v":41236},4,{"$f":"-SubsCredSumm","v":-4089292},6,7,8,9,10,11,12,13,14]
[1,7,"2012-11-30",4089292,0,8212.1,null,null,4089292,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M4>0,0,-M4)","v":0}]
[2,31,"2012-12-31",4089292,30853.1,36367.879999999997,30853.1,0,4089292,0,0,0,13726.879999999997,13726.879999999997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M5>0,0,-M5)","v":0}]
[3,31,"2013-01-31",4089292,22641,36467.520000000004,22641,0,4089292,13726.879999999997,122.41999999999825,0,13948.940000000002,27675.82,null,null,null,null,null,null,null,null,null,null,null,0]
[4,28,"2013-02-28",4089292,22641,32938.410000000003,22641,0,4089292,27675.82,222.91999999999825,0,10520.330000000002,38196.15,null,null,null,null,null,null,null,null,null,null,null,0]
[5,31,"2013-03-31",4089292,22641,36467.520000000004,22641,0,4089292,38196.15,340.62999999999738,0,14167.150000000001,52363.3,null,null,null,null,null,null,null,null,null,null,null,0]
[6,30,"2013-04-30",4089292,22641,35291.15,22641,0,4089292,52363.3,451.90000000000146,0,13102.050000000003,65465.350000000006,null,null,null,null,null,null,null,null,null,null,null,0]
[7,31,"2013-05-31",4089292,22641,36467.520000000004,22641,0,4089292,65465.350000000006,583.80999999999767,0,14410.330000000002,79875.680000000008,null,null,null,null,null,null,null,null,null,null,null,0]
[8,30,"2013-06-30",4089292,22641,35291.15,22641,0,4089292,79875.680000000008,689.33999999999651,0,13339.489999999998,93215.170000000013,null,null,null,null,null,null,null,null,null,null,null,0]
[9,31,"2013-07-31",4089292,22641,36467.520000000004,22641,0,4089292,93215.170000000013,831.27999999999884,0,14657.800000000003,107872.97000000002,null,null,null,null,null,null,null,null,null,null,null,0]
[10,31,"2013-08-31",4089292,22641,36467.520000000004,22641,0,4089292,107872.97000000002,961.98999999999796,0,14788.510000000002,122661.48000000001,null,null,null,null,null,null,null,null,null,null,null,0]
[11,30,"2013-09-30",4089292,22641,35291.15,22641,0,4089292,122661.48000000001,1058.5899999999965,0,13708.739999999998,136370.22,null,null,null,null,null,null,null,null,null,null,null,0]
[12,31,"2013-10-31",4089292,22641,36467.520000000004,22641,0,4089292,136370.22,1216.1299999999974,0,15042.650000000001,151412.87,null,null,null,null,null,null,null,null,null,null,null,0]
[13,30,"2013-11-30",4089292,26490,35291.15,26490,0,4089292,151412.87,1306.7099999999991,0,10107.86,161520.72999999998,null," ",null,null,null,null,null,null,null,null,null,0]
[14,31,"2013-12-31",4089292,26490,36467.520000000004,26490,0,4089292,161520.72999999998,1440.4099999999962,0,11417.93,172938.65999999997,null,null,null,null,null,null,null,null,null,null,null,0]
[15,31,"2014-01-31",4089292,26490,36467.520000000004,26490,0,4089292,172938.65999999997,1542.239999999998,0,11519.760000000002,184458.41999999998,null,null,null,null,null,null,null,null,null,null,null,0]
[16,28,"2014-02-28",4089292,26490,32938.410000000003,26490,0,4089292,184458.41999999998,1485.7699999999968,0,7934.18,192392.59999999998,null,null,null,null,null,null,null,null,null,null,null,0]
[17,31,"2014-03-31",4089292,26490,36467.520000000004,26490,0,4089292,192392.59999999998,1715.7199999999939,0,11693.239999999998,204085.83999999997,null,null,null,null,null,null,null,null,null,null,null,0]
[18,30,"2014-04-30",4089292,26490,35291.15,26490,0,4089292,204085.83999999997,1761.2900000000009,0,10562.440000000002,214648.27999999997,null,null,null,null,null,null,null,null,null,null,null,0]
[19,31,"2014-05-31",4089292,26490,36467.520000000004,26490,0,4089292,214648.27999999997,1914.1899999999951,0,11891.71,226539.98999999996,null,null,null,null,null,null,null,null,null,null,null,0]
[20,30,"2014-06-30",4089292,26490,35291.15,26490,0,4089292,226539.98999999996,1955.0699999999997,0,10756.220000000001,237296.20999999996,null,null,null,null,null,null,null,null,null,null,null,0]
[21,31,"2014-07-31",4089292,26490,36467.520000000004,26490,0,4089292,237296.20999999996,2116.1599999999962,0,12093.68,249389.88999999996,null,null,null,null,null,null,null,null,null,null,null,0]
[22,31,"2014-08-31",4089292,26490,36467.520000000004,26490,0,4089292,249389.88999999996,2224.0099999999948,0,12201.529999999999,261591.41999999995,null,null,null,null,null,null,null,null,null,null,null,0]
[23,30,"2014-09-30",4089292,26490,35291.15,26490,0,4089292,261591.41999999995,2257.5699999999997,0,11058.720000000001,272650.13999999996,null,null,null,null,null,null,null,null,null,null,null,0]
[24,31,"2014-10-31",4089292,26490,36467.520000000004,26490,0,4089292,272650.13999999996,2431.4399999999951,0,12408.96,285059.09999999998,null,null,null,null,null,null,null,null,null,null,null,0]
[25,30,"2014-11-30",4089292,30463,35291.15,30463,0,4089292,285059.09999999998,2460.0999999999985,0,7288.25,292347.34999999998,null,null,null,null,null,null,null,null,null,null,null,0]
[26,31,"2014-12-31",4089292,30463,36467.520000000004,30463,0,4089292,292347.34999999998,2607.0999999999985,0,8611.6200000000026,300958.96999999997,null,null,null,null,null,null,null,null,null,null,null,0]
[27,31,"2015-01-31",4089292,30463,36467.520000000004,30463,0,4089292,300958.96999999997,2683.8999999999942,0,8688.4199999999983,309647.38999999996,null,null,null,null,null,null,null,null,null,null,null,0]
[28,28,"2015-02-28",4089292,30463,32938.410000000003,30463,0,4089292,309647.38999999996,2494.1399999999994,0,4969.5500000000029,314616.93999999994,null,null,null,null,null,null,null,null,null,null,null,0]
[29,31,"2015-03-31",4089292,30463,36467.520000000004,30463,0,4089292,314616.93999999994,2805.6999999999971,0,8810.2200000000012,323427.15999999992,null,null,null,null,null,null,null,null,null,null,null,0]
[30,30,"2015-04-30",4089292,30463,35291.15,30463,0,4089292,323427.15999999992,2791.2200000000012,0,7619.3700000000026,331046.52999999991,null,null,null,null,null,null,null,null,null,null,null,0]
[31,31,"2015-05-31",4089292,30463,36467.520000000004,30463,0,4089292,331046.52999999991,2952.2099999999991,0,8956.7300000000032,340003.25999999989,null,null,null,null,null,null,null,null,null,null,null,0]
[32,30,"2015-06-30",4089292,30463,35291.15,30463,0,4089292,340003.25999999989,2934.2699999999968,0,7762.4199999999983,347765.67999999988,null,null,null,null,null,null,null,null,null,null,null,0]
[33,31,"2015-07-31",4089292,30463,36467.520000000004,30463,0,4089292,347765.67999999988,3101.3099999999977,0,9105.8300000000017,356871.50999999989,null,null,null,null,null,null,null,null,null,null,null,0]
[34,31,"2015-08-31",4089292,30463,36467.520000000004,30463,0,4089292,356871.50999999989,3182.5099999999948,0,9187.0299999999988,366058.53999999992,null,null,null,null,null,null,null,null,null,null,null,0]
[35,30,"2015-09-30",4089292,30463,35291.15,30463,0,4089292,366058.53999999992,3159.1399999999994,0,7987.2900000000009,374045.8299999999,null,null,null,null,null,null,null,null,null,null,null,0]
[36,31,"2015-10-31",4089292,30463,36467.520000000004,30463,0,4089292,374045.8299999999,3335.6699999999983,0,9340.1900000000023,383386.0199999999,null,null,null,null,null,null,null,null,null,null,null,0]
[37,30,"2015-11-30",4089292,34119,35291.15,34119,0,4089292,383386.0199999999,3308.6699999999983,0,4480.82,387866.83999999991,null,null,null,null,null,null,null,null,null,null,null,0]
[38,31,"2015-12-31",4089292,34119,36467.520000000004,34119,0,4089292,387866.83999999991,3458.9199999999983,0,5807.4400000000023,393674.27999999991,null,null,null,null,null,null,null,null,null,null,null,0]
[39,31,"2016-01-31",4089292,34119,36367.879999999997,34119,0,4089292,393674.27999999991,3501.1200000000026,0,5750,399424.27999999991,null,null,null,null,null,null,null,null,null,null,null,0]
[40,29,"2016-02-29",4089292,34119,34021.57,34021.57,0,4089292,399424.27999999991,3323.0800000000017,97.430000000000291,3225.6500000000015,402649.92999999993,null,null,null,null,null,null,null,null,null,null,null,0]
[41,31,"2016-03-31",4089292,34119,36367.879999999997,34119,0,4089292,402649.92999999993,3580.9500000000044,0,5829.8300000000017,408479.75999999995,null,null,null,null,null,null,null,null,null,null,null,0]
[42,30,"2016-04-30",4089292,34119,35194.730000000003,34119,0,4089292,408479.75999999995,3515.5999999999985,0,4591.3300000000017,413071.08999999997,null,null,null,null,null,null,null,null,null,null,null,0]
[43,31,"2016-05-31",4089292,34119,36367.879999999997,34119,0,4089292,413071.08999999997,3673.6300000000047,0,5922.510000000002,418993.6,null,null,null,null,null,null,null,null,null,null,null,0]
[44,30,"2016-06-30",4089292,34119,35194.730000000003,34119,0,4089292,418993.6,3606.0899999999965,0,4681.82,423675.42,null,null,null,null,null,null,null,null,null,null,null,0]
[45,31,"2016-07-31",4089292,34119,36367.879999999997,34119,0,4089292,423675.42,3767.9400000000023,0,6016.82,429692.24,null,null,null,null,null,null,null,null,null,null,null,0]
[46,31,"2016-08-31",4089292,34119,36367.879999999997,34119,0,4089292,429692.24,3821.4500000000044,0,6070.3300000000017,435762.57,null,null,null,null,null,null,null,null,null,null,null,0]
[47,30,"2016-09-30",4089292,34119,35194.730000000003,34119,0,4089292,435762.57,3750.4099999999962,0,4826.1399999999994,440588.71,null,null,null,null,null,null,null,null,null,null,null,0]
[48,31,"2016-10-31",4089292,34119,36367.879999999997,34119,0,4089292,440588.71,3918.3500000000058,0,6167.2300000000032,446755.94,null,null,null,null,null,null,null,null,null,null,null,0]
[49,30,"2016-11-30",4089292,37531,35194.730000000003,35194.730000000003,0,4089292,446755.94,3845.0299999999988,2336.2699999999968,1508.760000000002,448264.7,null,null,null,null,null,null,null,null,null,null,null,0]
[50,31,"2016-12-31",4089292,37531,36367.879999999997,36367.879999999997,0,4089292,448264.7,3986.6200000000026,1163.1200000000026,2823.5,451088.2,null,null,null,null,null,null,null,null,null,null,null,0]
[51,31,"2017-01-31",4089292,37531,36467.520000000004,36467.520000000004,0,4089292,451088.2,4022.7199999999939,1063.4799999999959,2959.239999999998,454047.44,null,null,null,null,null,null,null,null,null,null,null,0]
[52,28,"2017-02-28",4089292,37531,32938.410000000003,32938.410000000003,0,4089292,454047.44,3657.2599999999948,3657.2599999999948,-935.33000000000175,453112.11,null,null,null,null,null,null,null,null,null,null,null,935.33000000000175]
[53,31,"2017-03-31",4089292,37531,36467.520000000004,36467.520000000004,0,4089292,453112.11,4040.7699999999968,1063.4799999999959,2977.2900000000009,456089.39999999997,null,null,null,null,null,null,null,null,null,null,null,0]
[54,30,"2017-04-30",4089292,37531,35291.15,35291.15,0,4089292,456089.39999999997,3936.1100000000006,2239.8499999999985,1696.260000000002,457785.66,null,null,null,null,null,null,null,null,null,null,null,0]
[55,31,"2017-05-31",4089292,37531,36467.520000000004,36467.520000000004,0,4089292,457785.66,4082.4499999999971,1063.4799999999959,3018.9700000000012,460804.63,null,null,null,null,null,null,null,null,null,null,null,0]
[56,30,"2017-06-30",4089292,37531,35291.15,35291.15,0,4089292,460804.63,3976.8099999999977,2239.8499999999985,1736.9599999999991,462541.59,null,null,null,null,null,null,null,null,null,null,null,0]
[57,31,"2017-07-31",4089292,37531,36467.520000000004,36467.520000000004,0,4089292,462541.59,4124.8599999999933,1063.4799999999959,3061.3799999999974,465602.97000000003,null,null,null,null,null,null,null,null,null,null,null,0]
[58,31,"2017-08-31",4089292,37531,36467.520000000004,36467.520000000004,0,4089292,465602.97000000003,4152.1599999999962,1063.4799999999959,3088.6800000000003,468691.65,null,null,null,null,null,null,null,null,null,null,null,0]
[59,30,"2017-09-30",4089292,37531,35291.15,35291.15,0,4089292,468691.65,4044.8700000000026,2239.8499999999985,1805.0200000000041,470496.67000000004,null,null,null,null,null,null,null,null,null,null,null,0]
[60,31,"2017-10-31",4089292,37531,36467.520000000004,36467.520000000004,0,4089292,470496.67000000004,4195.7999999999956,1063.4799999999959,3132.3199999999997,473628.99000000005,null,null,null,null,null,null,null,null,null,null,null,0]
[61,30,"2017-11-30",4089292,40533,35291.15,35291.15,0,4089292,473628.99000000005,4087.4799999999959,4087.4799999999959,-1154.3700000000026,472474.62000000005,null,null,null,null,null,null,null,null,null,null,null,1154.3700000000026]
[62,31,"2017-12-31",4089292,40533,36467.520000000004,36467.520000000004,0,4089292,472474.62000000005,4213.4399999999951,4065.4799999999959,147.95999999999913,472622.58000000007,null,null,null,null,null,null,null,null,null,null,null,0]
[63,31,"2018-01-31",4089292,40533,36467.520000000004,36467.520000000004,0,4089292,472622.58000000007,4214.7599999999948,4065.4799999999959,149.27999999999884,472771.8600000001,null,null,null,null,null,null,null,null,null,null,null,0]
[64,28,"2018-02-28",4089292,40533,32938.410000000003,32938.410000000003,0,4089292,472771.8600000001,3808.0799999999945,3808.0799999999945,-3786.510000000002,468985.35000000009,null,null,null,null,null,null,null,null,null,null,null,3786.510000000002]
[65,31,"2018-03-31",4089292,40533,36467.520000000004,36467.520000000004,0,4089292,468985.35000000009,4182.32,4065.4799999999959,116.84000000000378,469102.19000000012,null,null,null,null,null,null,null,null,null,null,null,0]
[66,30,"2018-04-30",4089292,40533,35291.15,35291.15,0,4089292,469102.19000000012,4048.4199999999983,4048.4199999999983,-1193.4300000000003,467908.76000000013,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M69>0,0,-M69)","v":1193.4300000000003}]
[67,31,"2018-05-31",4089292,40533,36467.520000000004,36467.520000000004,0,4089292,467908.76000000013,4172.7199999999939,4065.4799999999959,107.23999999999796,468016.00000000012,null,null,null,null,null,null,null,null,null,null,null,0]
[68,30,"2018-06-30",4089292,40533,35291.15,35291.15,0,4089292,468016.00000000012,4039.0400000000009,4039.0400000000009,-1202.8099999999977,466813.19000000012,null,null,null,null,null,null,null,null,null,null,null,1202.8099999999977]
[69,31,"2018-07-31",4089292,40533,36467.520000000004,36467.520000000004,0,4089292,466813.19000000012,4162.9499999999971,4065.4799999999959,97.470000000001164,466910.66000000015,null,null,null,null,null,null,null,null,null,null,null,0]
[70,31,"2018-08-31",4089292,40533,36467.520000000004,36467.520000000004,0,4089292,466910.66000000015,4163.82,4065.4799999999959,98.340000000003783,467009.00000000017,null,null,null,null,null,null,null,null,null,null,null,0]
[71,30,"2018-09-30",4089292,40533,35291.15,35291.15,0,4089292,467009.00000000017,4030.3499999999985,4030.3499999999985,-1211.5,465797.50000000017,null,null,null,null,null,null,null,null,null,null,null,1211.5]
[72,31,"2018-10-31",4089292,40533,36467.520000000004,36467.520000000004,0,4089292,465797.50000000017,4153.8899999999994,4065.4799999999959,88.410000000003492,465885.91000000015,null,null,null,null,null,null,null,null,null,null,null,0]
[73,30,"2018-11-30",4089292,42560,35291.15,35291.15,0,4089292,465885.91000000015,4020.6599999999962,4020.6599999999962,-3248.1900000000023,462637.72000000015,null,null,null,null,null,null,null,null,null,null,null,3248.1900000000023]
[74,31,"2018-12-31",4089292,42560,36467.520000000004,36467.520000000004,0,4089292,462637.72000000015,4125.7199999999939,4125.7199999999939,-1966.760000000002,460670.96000000014,null,null,null,null,null,null,null,null,null,null,null,1966.760000000002]
[75,31,"2019-01-31",4089292,42560,36467.520000000004,36467.520000000004,0,4089292,460670.96000000014,4108.18,4108.18,-1984.2999999999956,458686.66000000015,null,null,null,null,null,null,null,null,null,null,null,1984.2999999999956]
[76,28,"2019-02-28",4089292,42560,32938.410000000003,32938.410000000003,0,4089292,458686.66000000015,3694.6199999999953,3694.6199999999953,-5926.9700000000012,452759.69000000018,null,null,null,null,null,null,null,null,null,null,null,5926.9700000000012]
[77,31,"2019-03-31",4089292,42560,36467.520000000004,36467.520000000004,0,4089292,452759.69000000018,4037.6299999999974,4037.6299999999974,-2054.8499999999985,450704.8400000002,null,null,null,null,null,null,null,null,null,null,null,2054.8499999999985]
[78,30,"2019-04-30",4089292,42560,35291.15,35291.15,0,4089292,450704.8400000002,3889.6399999999994,3889.6399999999994,-3379.2099999999991,447325.63000000018,null,null,null,null,null,null,null,null,null,null,null,3379.2099999999991]
[79,31,"2019-05-31",4089292,42560,36467.520000000004,36467.520000000004,0,4089292,447325.63000000018,3989.1699999999983,3989.1699999999983,-2103.3099999999977,445222.32000000018,null,null,null,null,null,null,null,null,null,null,null,2103.3099999999977]
[80,30,"2019-06-30",4089292,42560,35291.15,35291.15,0,4089292,445222.32000000018,3842.3300000000017,3842.3300000000017,-3426.5199999999968,441795.80000000016,null,null,null,null,null,null,null,null,null,null,null,3426.5199999999968]
[81,31,"2019-07-31",4089292,42560,36467.520000000004,36467.520000000004,0,4089292,441795.80000000016,3939.8499999999985,3939.8499999999985,-2152.6299999999974,439643.17000000016,null,null,null,null,null,null,null,null,null,null,null,2152.6299999999974]
[82,31,"2019-08-31",4089292,42560,36467.520000000004,36467.520000000004,0,4089292,439643.17000000016,3920.6599999999962,3920.6599999999962,-2171.8199999999997,437471.35000000015,null,null,null,null,null,null,null,null,null,null,null,2171.8199999999997]
[83,30,"2019-09-30",4089292,42560,35291.15,35291.15,0,4089292,437471.35000000015,3775.4400000000023,3775.4400000000023,-3493.4099999999962,433977.94000000018,null,null,null,null,null,null,null,null,null,null,null,3493.4099999999962]
[84,31,"2019-10-31",4089292,42560,36467.520000000004,36467.520000000004,0,4089292,433977.94000000018,3870.1299999999974,3870.1299999999974,-2222.3499999999985,431755.5900000002,null,null,null,null,null,null,null,null,null,null,null,2222.3499999999985]
[85,30,"2019-11-30",4089292,44688,35291.15,35291.15,0,4089292,431755.5900000002,3726.1100000000006,3726.1100000000006,-5670.739999999998,426084.85000000021,null,null,null,null,null,null,null,null,null,null,null,5670.739999999998]
[86,31,"2019-12-31",4089292,44688,36467.520000000004,36467.520000000004,0,4089292,426084.85000000021,3799.739999999998,3799.739999999998,-4420.739999999998,421664.11000000022,null,null,null,null,null,null,null,null,null,null,null,4420.739999999998]
[87,31,"2020-01-31",4089292,44688,36367.879999999997,36367.879999999997,0,4089292,421664.11000000022,3750.0500000000029,3750.0500000000029,-4570.07,417094.04000000021,null,null,null,null,null,null,null,null,null,null,null,4570.07]
[88,29,"2020-02-29",4089292,44688,34021.57,34021.57,0,4089292,417094.04000000021,3470.0800000000017,3470.0800000000017,-7196.3499999999985,409897.69000000024,null,null,null,null,null,null,null,null,null,null,null,7196.3499999999985]
[89,31,"2020-03-31",4089292,44688,36367.879999999997,36367.879999999997,0,4089292,409897.69000000024,3645.4100000000035,3645.4100000000035,-4674.7099999999991,405222.98000000021,null,null,null,null,null,null,null,null,null,null,null,4674.7099999999991]
[90,30,"2020-04-30",4089292,44688,35194.730000000003,35194.730000000003,0,4089292,405222.98000000021,3487.5699999999997,3487.5699999999997,-6005.6999999999971,399217.2800000002,null,null,null,null,null,null,null,null,null,null,null,6005.6999999999971]
[91,31,"2020-05-31",4089292,44688,36367.879999999997,36367.879999999997,0,4089292,399217.2800000002,3550.4200000000055,3550.4200000000055,-4769.6999999999971,394447.58000000019,null,null,null,null,null,null,null,null,null,null,null,4769.6999999999971]
[92,30,"2020-06-30",4089292,44688,35194.730000000003,35194.730000000003,0,4089292,394447.58000000019,3394.8299999999945,3394.8299999999945,-6098.4400000000023,388349.14000000019,null,null,null,null,null,null,null,null,null,null,null,6098.4400000000023]
[93,31,"2020-07-31",4089292,44688,36367.879999999997,36367.879999999997,0,4089292,388349.14000000019,3453.760000000002,3453.760000000002,-4866.3600000000006,383482.7800000002,null,null,null,null,null,null,null,null,null,null,null,4866.3600000000006]
[94,31,"2020-08-31",4089292,44688,36367.879999999997,36367.879999999997,0,4089292,383482.7800000002,3410.4900000000052,3410.4900000000052,-4909.6299999999974,378573.1500000002,null,null,null,null,null,null,null,null,null,null,null,4909.6299999999974]
[95,30,"2020-09-30",4089292,44688,35194.730000000003,35194.730000000003,0,4089292,378573.1500000002,3258.2099999999991,3258.2099999999991,-6235.0599999999977,372338.0900000002,null,null,null,null,null,null,null,null,null,null,null,6235.0599999999977]
[96,31,"2020-10-31",4089292,44688,36367.879999999997,36367.879999999997,0,4089292,372338.0900000002,3311.3700000000026,3311.3700000000026,-5008.75,367329.3400000002,null,null,null,null,null,null,null,null,null,null,null,5008.75]
[97,30,"2020-11-30",4089292,46029,35194.730000000003,35194.730000000003,0,4089292,367329.3400000002,3161.4399999999951,3161.4399999999951,-7672.8300000000017,359656.51000000018,null,null,null,null,null,null,null,null,null,null,null,7672.8300000000017]
[98,31,"2020-12-31",4089292,46029,36367.879999999997,36367.879999999997,0,4089292,359656.51000000018,3198.5900000000038,3198.5900000000038,-6462.5299999999988,353193.98000000021,null,null,null,null,null,null,null,null,null,null,null,6462.5299999999988]
[99,31,"2021-01-31",4089292,46029,36467.520000000004,36467.520000000004,0,4089292,353193.98000000021,3149.7199999999939,3149.7199999999939,-6411.760000000002,346782.2200000002,null,null,null,null,null,null,null,null,null,null,null,6411.760000000002]
[100,28,"2021-02-28",4089292,46029,32938.410000000003,32938.410000000003,0,4089292,346782.2200000002,2793.2599999999948,2793.2599999999948,-10297.330000000002,336484.89000000019,null,null,null,null,null,null,null,null,null,null,null,10297.330000000002]
[101,31,"2021-03-31",4089292,46029,36467.520000000004,36467.520000000004,0,4089292,336484.89000000019,3000.7099999999991,3000.7099999999991,-6560.7699999999968,329924.12000000017,null,null,null,null,null,null,null,null,null,null,null,6560.7699999999968]
[102,30,"2021-04-30",4089292,46029,35291.15,35291.15,0,4089292,329924.12000000017,2847.2900000000009,2847.2900000000009,-7890.5599999999977,322033.56000000017,null,null,null,null,null,null,null,null,null,null,null,7890.5599999999977]
[103,31,"2021-05-31",4089292,46029,36467.520000000004,36467.520000000004,0,4089292,322033.56000000017,2871.8399999999965,2871.8399999999965,-6689.6399999999994,315343.92000000016,null,null,null,null,null,null,null,null,null,null,null,6689.6399999999994]
[104,30,"2021-06-30",4089292,46029,35291.15,35291.15,0,4089292,315343.92000000016,2721.4599999999991,2721.4599999999991,-8016.3899999999994,307327.53000000014,null,null,null,null,null,null,null,null,null,null,null,8016.3899999999994]
[105,31,"2021-07-31",4089292,46029,36467.520000000004,36467.520000000004,0,4089292,307327.53000000014,2740.6899999999951,2740.6899999999951,-6820.7900000000009,300506.74000000017,null,null,null,null,null,null,null,null,null,null,null,6820.7900000000009]
[106,31,"2021-08-31",4089292,46029,36467.520000000004,36467.520000000004,0,4089292,300506.74000000017,2679.8599999999933,2679.8599999999933,-6881.6200000000026,293625.12000000017,null,null,null,null,null,null,null,null,null,null,null,6881.6200000000026]
[107,30,"2021-09-30",4089292,46029,35291.15,35291.15,0,4089292,293625.12000000017,2534.0299999999988,2534.0299999999988,-8203.82,285421.30000000016,null,null,null,null,null,null,null,null,null,null,null,8203.82]
[108,31,"2021-10-31",4089292,46029,36467.520000000004,36467.520000000004,0,4089292,285421.30000000016,2545.3299999999945,2545.3299999999945,-7016.1500000000015,278405.15000000014,null,null,null,null,null,null,null,null,null,null,null,7016.1500000000015]
[109,30,"2021-11-30",4089292,47410,35291.15,35291.15,0,4089292,278405.15000000014,2402.6699999999983,2402.6699999999983,-9716.18,268688.97000000015,null,null,null,null,null,null,null,null,null,null,null,9716.18]
[110,31,"2021-12-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,268688.97000000015,2396.1199999999953,2396.1199999999953,-8546.36,260142.61000000016,null,null,null,null,null,null,null,null,null,null,null,8546.36]
[111,31,"2022-01-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,260142.61000000016,2319.8999999999942,2319.8999999999942,-8622.5800000000017,251520.03000000014,null,null,null,null,null,null,null,null,null,null,null,8622.5800000000017]
[112,28,"2022-02-28",4089292,47410,32938.410000000003,32938.410000000003,0,4089292,251520.03000000014,2025.9399999999951,2025.9399999999951,-12445.650000000001,239074.38000000015,null,null,null,null,null,null,null,null,null,null,null,12445.650000000001]
[113,31,"2022-03-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,239074.38000000015,2132.0199999999968,2132.0199999999968,-8810.4599999999991,230263.92000000016,null,null,null,null,null,null,null,null,null,null,null,8810.4599999999991]
[114,30,"2022-04-30",4089292,47410,35291.15,35291.15,0,4089292,230263.92000000016,1987.2099999999991,1987.2099999999991,-10131.64,220132.28000000014,null,null,null,null,null,null,null,null,null,null,null,10131.64]
[115,31,"2022-05-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,220132.28000000014,1963.0999999999985,1963.0999999999985,-8979.3799999999974,211152.90000000014,null,null,null,null,null,null,null,null,null,null,null,8979.3799999999974]
[116,30,"2022-06-30",4089292,47410,35291.15,35291.15,0,4089292,211152.90000000014,1822.2799999999988,1822.2799999999988,-10296.57,200856.33000000013,null,null,null,null,null,null,null,null,null,null,null,10296.57]
[117,31,"2022-07-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,200856.33000000013,1791.1999999999971,1791.1999999999971,-9151.2799999999988,191705.05000000013,null,null,null,null,null,null,null,null,null,null,null,9151.2799999999988]
[118,31,"2022-08-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,191705.05000000013,1709.5899999999965,1709.5899999999965,-9232.89,182472.16000000015,null,null,null,null,null,null,null,null,null,null,null,9232.89]
[119,30,"2022-09-30",4089292,47410,35291.15,35291.15,0,4089292,182472.16000000015,1574.760000000002,1574.760000000002,-10544.089999999997,171928.07000000015,null,null,null,null,null,null,null,null,null,null,null,10544.089999999997]
[120,31,"2022-10-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,171928.07000000015,1533.2199999999939,1533.2199999999939,-9409.260000000002,162518.81000000014,null,null,null,null,null,null,null,null,null,null,null,9409.260000000002]
[121,30,"2022-11-30",4089292,47410,35291.15,35291.15,0,4089292,162518.81000000014,1402.5599999999977,1402.5599999999977,-10716.29,151802.52000000014,null,null,null,null,null,null,null,null,null,null,null,10716.29]
[122,31,"2022-12-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,151802.52000000014,1353.75,1353.75,-9588.7299999999959,142213.79000000015,null,null,null,null,null,null,null,null,null,null,null,9588.7299999999959]
[123,31,"2023-01-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,142213.79000000015,1268.239999999998,1268.239999999998,-9674.239999999998,132539.55000000016,null,null,null,null,null,null,null,null,null,null,null,9674.239999999998]
[124,28,"2023-02-28",4089292,47410,32938.410000000003,32938.410000000003,0,4089292,132539.55000000016,1067.5799999999945,1067.5799999999945,-13404.010000000002,119135.54000000015,null,null,null,null,null,null,null,null,null,null,null,13404.010000000002]
[125,31,"2023-03-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,119135.54000000015,1062.4300000000003,1062.4300000000003,-9880.0499999999956,109255.49000000017,null,null,null,null,null,null,null,null,null,null,null,9880.0499999999956]
[126,30,"2023-04-30",4089292,47410,35291.15,35291.15,0,4089292,109255.49000000017,942.88999999999942,942.88999999999942,-11175.96,98079.530000000173,null,null,null,null,null,null,null,null,null,null,null,11175.96]
[127,31,"2023-05-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,98079.530000000173,874.65999999999622,874.65999999999622,-10067.82,88011.710000000166,null,null,null,null,null,null,null,null,null,null,null,10067.82]
[128,30,"2023-06-30",4089292,47410,35291.15,35291.15,0,4089292,88011.710000000166,759.55000000000291,759.55000000000291,-11359.299999999996,76652.410000000178,null,null,null,null,null,null,null,null,null,null,null,11359.299999999996]
[129,31,"2023-07-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,76652.410000000178,683.56999999999971,683.56999999999971,-10258.909999999996,66393.500000000175,null,null,null,null,null,null,null,null,null,null,null,10258.909999999996]
[130,31,"2023-08-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,66393.500000000175,592.08999999999651,592.08999999999651,-10350.39,56043.110000000175,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M133>0,0,-M133)","v":10350.39}]
[131,30,"2023-09-30",4089292,47410,35291.15,35291.15,0,4089292,56043.110000000175,483.65999999999622,483.65999999999622,-11635.190000000002,44407.920000000173,null,null,null,null,null,null,null,null,null,null,null,11635.190000000002]
[132,31,"2023-10-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,44407.920000000173,396.0199999999968,396.0199999999968,-10546.46,33861.460000000174,null,null,null,null,null,null,null,null,null,null,null,10546.46]
[133,30,"2023-11-30",4089292,47410,35291.15,35291.15,0,4089292,33861.460000000174,292.22999999999593,292.22999999999593,-11826.620000000003,22034.840000000171,null,null,null,null,null,null,null,null,null,null,null,11826.620000000003]
[134,31,"2023-12-31",4089292,47410,36467.520000000004,36467.520000000004,0,4089292,22034.840000000171,196.5,196.5,-10745.979999999996,11288.860000000175,null,null,null,null,null,null,null,null,null,null,null,10745.979999999996]
[135,31,"2024-01-31",4089292,47410,36367.879999999997,36367.879999999997,0,4089292,11288.860000000175,100.40000000000146,100.40000000000146,-10941.720000000001,347.14000000017404,null,null,null,null,null,null,null,null,null,null,null,10941.720000000001]
[136,29,"2024-02-29",4089292,47410,34021.57,34021.57,13038.399999999827,4076253.6,347.14000000017404,2.8899999999994179,2.8899999999994179,-347.14000000017404,0,null,null,null,null,null,null,null,null,null,null,null,347.14000000017404]
[137,31,"2024-03-31",4076253.6,47410,36251.93,36251.93,11158.07,4065095.5300000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[138,30,"2024-04-30",4065095.5300000003,47410,34986.480000000003,34986.480000000003,12423.519999999997,4052672.0100000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[139,31,"2024-05-31",4052672.0100000002,47410,36042.21,36042.21,11367.79,4041304.22,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[140,30,"2024-06-30",4041304.22,47410,34781.72,34781.72,12628.279999999999,4028675.94,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[141,31,"2024-07-31",4028675.94,47410,35828.800000000003,35828.800000000003,11581.199999999997,4017094.74,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[142,31,"2024-08-31",4017094.74,47410,35725.800000000003,35725.800000000003,11684.199999999997,4005410.54,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[143,30,"2024-09-30",4005410.54,47410,34472.800000000003,34472.800000000003,12937.199999999997,3992473.34,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[144,31,"2024-10-31",3992473.34,47410,35506.83,35506.83,11903.169999999998,3980570.17,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[145,30,"2024-11-30",3980570.17,47410,34259.01,34259.01,13150.989999999998,3967419.18,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[146,31,"2024-12-31",3967419.18,47410,35284.01,35284.01,12125.989999999998,3955293.19,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[147,31,"2025-01-31",3955293.19,47410,35272.550000000003,35272.550000000003,12137.449999999997,3943155.74,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[148,28,"2025-02-28",3943155.74,47410,31761.31,31761.31,15648.689999999999,3927507.0500000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[149,31,"2025-03-31",3927507.0500000003,47410,35024.75,35024.75,12385.25,3915121.8000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[150,30,"2025-04-30",3915121.8000000003,47410,33788.04,33788.04,13621.96,3901499.84,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[151,31,"2025-05-31",3901499.84,47410,34792.83,34792.83,12617.169999999998,3888882.67,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[152,30,"2025-06-30",3888882.67,47410,33561.590000000004,33561.590000000004,13848.409999999996,3875034.2600000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[153,31,"2025-07-31",3875034.2600000002,47410,34556.81,34556.81,12853.190000000002,3862181.0700000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[154,31,"2025-08-31",3862181.0700000003,47410,34442.19,34442.19,12967.809999999998,3849213.2600000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[155,30,"2025-09-30",3849213.2600000002,47410,33219.24,33219.24,14190.760000000002,3835022.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[156,31,"2025-10-31",3835022.5,47410,34200,34200,13210,3821812.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[157,30,"2025-11-30",3821812.5,47410,32982.770000000004,32982.770000000004,14427.229999999996,3807385.27,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[158,31,"2025-12-31",3807385.27,47410,33953.53,33953.53,13456.470000000001,3793928.8000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[159,31,"2026-01-31",3793928.8000000003,47410,33833.53,33833.53,13576.470000000001,3780352.33,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[160,28,"2026-02-28",3780352.33,47410,30449.96,30449.96,16960.04,3763392.29,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[161,31,"2026-03-31",3763392.29,47410,33561.21,33561.21,13848.79,3749543.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[162,30,"2026-04-30",3749543.5,47410,32359.07,32359.07,15050.93,3734492.5700000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[163,31,"2026-05-31",3734492.5700000003,47410,33303.49,33303.49,14106.510000000002,3720386.06,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[164,30,"2026-06-30",3720386.06,47410,32107.440000000002,32107.440000000002,15302.559999999998,3705083.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[165,31,"2026-07-31",3705083.5,47410,33041.22,33041.22,14368.779999999999,3690714.72,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[166,31,"2026-08-31",3690714.72,47410,32913.090000000004,32913.090000000004,14496.909999999996,3676217.81,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[167,30,"2026-09-30",3676217.81,47410,31726.260000000002,31726.260000000002,15683.739999999998,3660534.0700000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[168,31,"2026-10-31",3660534.0700000003,47410,32643.940000000002,32643.940000000002,14766.059999999998,3645768.0100000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[169,30,"2026-11-30",3645768.0100000002,47410,31463.48,31463.48,15946.52,3629821.49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[170,31,"2026-12-31",3629821.49,47410,32370.05,32370.05,15039.95,3614781.54,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[171,31,"2027-01-31",3614781.54,47410,32235.93,32235.93,15174.07,3599607.47,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[172,28,"2027-02-28",3599607.47,47410,28994.100000000002,28994.100000000002,18415.899999999998,3581191.5700000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[173,31,"2027-03-31",3581191.5700000003,47410,31936.38,31936.38,15473.619999999999,3565717.95,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[174,30,"2027-04-30",3565717.95,47410,30772.63,30772.63,16637.37,3549080.58,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[175,31,"2027-05-31",3549080.58,47410,31650.02,31650.02,15759.98,3533320.6,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[176,30,"2027-06-30",3533320.6,47410,30493.040000000001,30493.040000000001,16916.96,3516403.64,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[177,31,"2027-07-31",3516403.64,47410,31358.61,31358.61,16051.39,3500352.25,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[178,31,"2027-08-31",3500352.25,47410,31215.47,31215.47,16194.529999999999,3484157.72,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[179,30,"2027-09-30",3484157.72,47410,30068.760000000002,30068.760000000002,17341.239999999998,3466816.48,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[180,31,"2027-10-31",3466816.48,47410,30916.400000000001,30916.400000000001,16493.599999999999,3450322.88,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[181,30,"2027-11-30",3450322.88,47410,29776.760000000002,29776.760000000002,17633.239999999998,3432689.64,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[182,31,"2027-12-31",3432689.64,47410,30612.07,30612.07,16797.93,3415891.71,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[183,31,"2028-01-31",3415891.71,47410,30379.040000000001,30379.040000000001,17030.96,3398860.75,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[184,29,"2028-02-29",3398860.75,47410,28277.41,28277.41,19132.59,3379728.16,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[185,31,"2028-03-31",3379728.16,47410,30057.420000000002,30057.420000000002,17352.579999999998,3362375.58,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[186,30,"2028-04-30",3362375.58,47410,28938.48,28938.48,18471.52,3343904.06,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[187,31,"2028-05-31",3343904.06,47410,29738.82,29738.82,17671.18,3326232.88,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[188,30,"2028-06-30",3326232.88,47410,28627.41,28627.41,18782.59,3307450.29,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[189,31,"2028-07-31",3307450.29,47410,29414.62,29414.62,17995.38,3289454.91,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[190,31,"2028-08-31",3289454.91,47410,29254.58,29254.58,18155.419999999998,3271299.49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[191,30,"2028-09-30",3271299.49,47410,28154.63,28154.63,19255.37,3252044.12,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[192,31,"2028-10-31",3252044.12,47410,28921.87,28921.87,18488.13,3233555.99,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[193,30,"2028-11-30",3233555.99,47410,27829.79,27829.79,19580.21,3213975.7800000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[194,31,"2028-12-31",3213975.7800000003,47410,28583.31,28583.31,18826.689999999999,3195149.09,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M197>0,0,-M197)","v":0}]
[195,31,"2029-01-31",3195149.09,47410,28493.73,28493.73,18916.27,3176232.8200000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[196,28,"2029-02-28",3176232.8200000003,47410,25583.9,25583.9,21826.1,3154406.72,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[197,31,"2029-03-31",3154406.72,47410,28130.39,28130.39,19279.61,3135127.11,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[198,30,"2029-04-30",3135127.11,47410,27056.58,27056.58,20353.419999999998,3114773.69,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[199,31,"2029-05-31",3114773.69,47410,27776.95,27776.95,19633.05,3095140.64,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[200,30,"2029-06-30",3095140.64,47410,26711.49,26711.49,20698.509999999998,3074442.13,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[201,31,"2029-07-31",3074442.13,47410,27417.29,27417.29,19992.71,3054449.42,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[202,31,"2029-08-31",3054449.42,47410,27238.99,27238.99,20171.009999999998,3034278.41,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[203,30,"2029-09-30",3034278.41,47410,26186.240000000002,26186.240000000002,21223.759999999998,3013054.65,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[204,31,"2029-10-31",3013054.65,47410,26869.84,26869.84,20540.16,2992514.49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[205,30,"2029-11-30",2992514.49,47410,25825.81,25825.81,21584.19,2970930.3000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[206,31,"2029-12-31",2970930.3000000003,47410,26494.190000000002,26494.190000000002,20915.809999999998,2950014.49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[207,31,"2030-01-31",2950014.49,47410,26307.66,26307.66,21102.34,2928912.15,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[208,28,"2030-02-28",2928912.15,47410,23591.79,23591.79,23818.21,2905093.94,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[209,31,"2030-03-31",2905093.94,47410,25907.07,25907.07,21502.93,2883591.0100000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[210,30,"2030-04-30",2883591.0100000002,47410,24885.79,24885.79,22524.21,2861066.8000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[211,31,"2030-05-31",2861066.8000000003,47410,25514.45,25514.45,21895.55,2839171.25,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[212,30,"2030-06-30",2839171.25,47410,24502.440000000002,24502.440000000002,22907.559999999998,2816263.69,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[213,31,"2030-07-31",2816263.69,47410,25114.9,25114.9,22295.1,2793968.59,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[214,31,"2030-08-31",2793968.59,47410,24916.080000000002,24916.080000000002,22493.919999999998,2771474.67,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[215,30,"2030-09-30",2771474.67,47410,23918.21,23918.21,23491.79,2747982.88,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[216,31,"2030-10-31",2747982.88,47410,24505.98,24505.98,22904.02,2725078.86,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[217,30,"2030-11-30",2725078.86,47410,23517.8,23517.8,23892.2,2701186.66,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[218,31,"2030-12-31",2701186.66,47410,24088.66,24088.66,23321.34,2677865.3199999998,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[219,31,"2031-01-31",2677865.3199999998,47410,23880.69,23880.69,23529.31,2654336.0100000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[220,28,"2031-02-28",2654336.0100000002,47410,21380.13,21380.13,26029.87,2628306.14,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[221,31,"2031-03-31",2628306.14,47410,23438.73,23438.73,23971.27,2604334.87,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[222,30,"2031-04-30",2604334.87,47410,22475.77,22475.77,24934.23,2579400.64,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[223,31,"2031-05-31",2579400.64,47410,23002.600000000002,23002.600000000002,24407.399999999998,2554993.2400000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[224,30,"2031-06-30",2554993.2400000002,47410,22049.94,22049.94,25360.06,2529633.1800000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[225,31,"2031-07-31",2529633.1800000002,47410,22558.78,22558.78,24851.22,2504781.96,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[226,31,"2031-08-31",2504781.96,47410,22337.170000000002,22337.170000000002,25072.829999999998,2479709.13,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[227,30,"2031-09-30",2479709.13,47410,21400.23,21400.23,26009.77,2453699.36,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[228,31,"2031-10-31",2453699.36,47410,21881.62,21881.62,25528.38,2428170.98,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[229,30,"2031-11-30",2428170.98,47410,20955.45,20955.45,26454.55,2401716.4300000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[230,31,"2031-12-31",2401716.4300000002,47410,21418.05,21418.05,25991.95,2375724.48,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[231,31,"2032-01-31",2375724.48,47410,21128.37,21128.37,26281.63,2349442.85,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[232,29,"2032-02-29",2349442.85,47410,19546.59,19546.59,27863.41,2321579.44,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[233,31,"2032-03-31",2321579.44,47410,20646.830000000002,20646.830000000002,26763.17,2294816.27,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[234,30,"2032-04-30",2294816.27,47410,19750.47,19750.47,27659.53,2267156.7400000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[235,31,"2032-05-31",2267156.7400000002,47410,20162.830000000002,20162.830000000002,27247.17,2239909.5699999998,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[236,30,"2032-06-30",2239909.5699999998,47410,19277.91,19277.91,28132.09,2211777.48,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[237,31,"2032-07-31",2211777.48,47410,19670.32,19670.32,27739.68,2184037.7999999998,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[238,31,"2032-08-31",2184037.7999999998,47410,19423.61,19423.61,27986.39,2156051.41,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[239,30,"2032-09-30",2156051.41,47410,18556.18,18556.18,28853.82,2127197.59,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[240,31,"2032-10-31",2127197.59,47410,18918.11,18918.11,28491.89,2098705.7000000002,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[241,30,"2032-11-30",2098705.7000000002,47410,18062.63,18062.63,29347.37,2069358.33,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[242,31,"2032-12-31",2069358.33,47410,18403.72,18403.72,29006.28,2040352.05,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[243,31,"2033-01-31",2040352.05,47410,18195.47,18195.47,29214.53,2011137.52,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[244,28,"2033-02-28",2011137.52,47410,16199.300000000001,16199.300000000001,31210.699999999997,1979926.82,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[245,31,"2033-03-31",1979926.82,47410,17656.61,17656.61,29753.39,1950173.43,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[246,30,"2033-04-30",1950173.43,47410,16830.260000000002,16830.260000000002,30579.739999999998,1919593.69,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[247,31,"2033-05-31",1919593.69,47410,17118.57,17118.57,30291.43,1889302.26,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[248,30,"2033-06-30",1889302.26,47410,16304.94,16304.94,31105.059999999998,1858197.2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[249,31,"2033-07-31",1858197.2,47410,16571.05,16571.05,30838.95,1827358.25,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[250,31,"2033-08-31",1827358.25,47410,16296.03,16296.03,31113.97,1796244.28,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[251,30,"2033-09-30",1796244.28,47410,15501.83,15501.83,31908.17,1764336.11,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[252,31,"2033-10-31",1764336.11,47410,15734.01,15734.01,31675.989999999998,1732660.12,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[253,30,"2033-11-30",1732660.12,47410,14953.09,14953.09,32456.91,1700203.21,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[254,31,"2033-12-31",1700203.21,47410,15162.09,15162.09,32247.91,1667955.3,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[255,31,"2034-01-31",1667955.3,47410,14874.51,14874.51,32535.489999999998,1635419.81,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[256,28,"2034-02-28",1635419.81,47410,13172.970000000001,13172.970000000001,34237.03,1601182.78,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[257,31,"2034-03-31",1601182.78,47410,14279.04,14279.04,33130.959999999999,1568051.82,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[258,30,"2034-04-30",1568051.82,47410,13532.5,13532.5,33877.5,1534174.32,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M261>0,0,-M261)","v":0}]
[259,31,"2034-05-31",1534174.32,47410,13681.470000000001,13681.470000000001,33728.53,1500445.79,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[260,30,"2034-06-30",1500445.79,47410,12949.050000000001,12949.050000000001,34460.949999999997,1465984.84,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[261,31,"2034-07-31",1465984.84,47410,13073.37,13073.37,34336.629999999997,1431648.21,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[262,31,"2034-08-31",1431648.21,47410,12767.16,12767.16,34642.839999999997,1397005.37,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[263,30,"2034-09-30",1397005.37,47410,12056.35,12056.35,35353.65,1361651.72,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[264,31,"2034-10-31",1361651.72,47410,12142.95,12142.95,35267.050000000003,1326384.67,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[265,30,"2034-11-30",1326384.67,47410,11446.880000000001,11446.880000000001,35963.119999999995,1290421.55,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[266,31,"2034-12-31",1290421.55,47410,11507.73,11507.73,35902.270000000004,1254519.28,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[267,31,"2035-01-31",1254519.28,47410,11187.56,11187.56,36222.44,1218296.8400000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[268,28,"2035-02-28",1218296.8400000001,47410,9813.130000000001,9813.130000000001,37596.869999999995,1180699.97,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[269,31,"2035-03-31",1180699.97,47410,10529.26,10529.26,36880.74,1143819.23,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[270,30,"2035-04-30",1143819.23,47410,9871.32,9871.32,37538.68,1106280.55,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[271,31,"2035-05-31",1106280.55,47410,9865.6,9865.6,37544.400000000001,1068736.1499999999,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[272,30,"2035-06-30",1068736.1499999999,47410,9223.34,9223.34,38186.660000000003,1030549.49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[273,31,"2035-07-31",1030549.49,47410,9190.24,9190.24,38219.760000000002,992329.73,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[274,31,"2035-08-31",992329.73,47410,8849.41,8849.41,38560.589999999997,953769.14,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[275,30,"2035-09-30",953769.14,47410,8231.16,8231.16,39178.839999999997,914590.3,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[276,31,"2035-10-31",914590.3,47410,8156.14,8156.14,39253.86,875336.44000000006,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[277,30,"2035-11-30",875336.44000000006,47410,7554.27,7554.27,39855.729999999996,835480.71,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[278,31,"2035-12-31",835480.71,47410,7450.66,7450.66,39959.339999999997,795521.37,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[279,31,"2036-01-31",795521.37,47410,7074.92,7074.92,40335.08,755186.29,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[280,29,"2036-02-29",755186.29,47410,6282.9000000000005,6282.9000000000005,41127.1,714059.19000000006,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[281,31,"2036-03-31",714059.19000000006,47410,6350.4400000000005,6350.4400000000005,41059.56,672999.63,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[282,30,"2036-04-30",672999.63,47410,5792.21,5792.21,41617.79,631381.84,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[283,31,"2036-05-31",631381.84,47410,5615.16,5615.16,41794.839999999997,589587,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[284,30,"2036-06-30",589587,47410,5074.3100000000004,5074.3100000000004,42335.69,547251.31000000006,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[285,31,"2036-07-31",547251.31000000006,47410,4866.95,4866.95,42543.05,504708.26,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[286,31,"2036-08-31",504708.26,47410,4488.59,4488.59,42921.41,461786.85000000003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[287,30,"2036-09-30",461786.85000000003,47410,3974.4,3974.4,43435.6,418351.25,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[288,31,"2036-10-31",418351.25,47410,3720.58,3720.58,43689.42,374661.83,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[289,30,"2036-11-30",374661.83,47410,3224.55,3224.55,44185.45,330476.38,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[290,31,"2036-12-31",330476.38,47410,2939.07,2939.07,44470.93,286005.45,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[291,31,"2037-01-31",286005.45,47410,2550.54,2550.54,44859.46,241145.99,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[292,28,"2037-02-28",241145.99,47410,1942.38,1942.38,45467.62,195678.37,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[293,31,"2037-03-31",195678.37,47410,1745.02,1745.02,45664.98,150013.39000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[294,30,"2037-04-30",150013.39000000001,47410,1294.6400000000001,1294.6400000000001,46115.360000000001,103898.03,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[295,31,"2037-05-31",103898.03,47410,926.54,926.54,46483.46,57414.57,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[296,30,"2037-06-30",57414.57,47410,495.5,495.5,46914.5,10500.07,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[297,31,"2037-07-31",10500.07,10593.71,93.64,93.64,10500.07,0,0,0,0,0,0,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,{"$f":"IF(M325>0,0,-M325)","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(M389>0,0,-M389)","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]

{"sheet":"Печать","index":2,"n_rows":322,"n_cols":17,"rows_kept":322,"cut":false,"hidden":false,"merged":[[7,16,8,21],[7,15,8,15],[11,3,11,6],[14,9,14,10],[14,4,14,5],[14,6,15,6],[12,3,12,6],[14,7,15,7],[12,7,12,8],[11,7,11,8],[14,3,15,3],[14,8,15,8],[13,0,13,14],[14,0,15,0],[7,7,7,8],[7,3,7,6],[5,3,5,6],[5,7,5,8],[6,3,6,6],[6,7,6,8],[5,16,5,21],[4,12,6,13],[6,16,6,21],[0,15,1,21],[2,16,2,21],[3,16,3,21],[4,16,4,21],[0,0,0,12],[2,3,2,4],[2,5,2,9],[3,3,3,4],[3,5,3,9],[2,12,3,13],[4,5,4,9],[4,3,4,4],[10,3,10,6],[8,3,8,6],[10,7,10,8],[9,3,9,6],[9,7,9,8],[8,7,8,8],[319,1,319,14],[321,1,321,14],[315,1,315,14],[317,1,317,14],[14,1,15,1],[14,2,15,2],[14,12,14,14],[14,11,15,11]]}
["ГРАФИК ЕЖЕМЕСЯЧНЫХ ПЛАТЕЖЕЙ ПО КРЕДИТУ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Плановые платежи, производимые заемщиком за весь срок кредитования"]
[]
[null,null,null,"ФИО заемщика",null,null,null,null,null,null,null,null,"ПСК",null,null,{"$f":"H6+H7","v":4089292},"погашение кредита (займа), руб "]
[null,null,null,"Договор №",null,"166/И-000",null,null,null,null,null,null,null,null,null,8720600.810000008,"проценты  по кредиту (займу), руб"]
[null,null,null,"Дата договора",null,"2012-12-14",null,null,null,null,null,null,{"$f":"PSK","v":0.11013272404670715},null,null,0,"платежи при предоставлении кредита (займа), руб "]
[null,null,null,"Сумма кредита по Части-1",null,null,null,{"$f":"SubsCredSumm-H7","v":4089292},null,"руб.",null,null,null,null,null,0,"платежи в процессе обслуживания кредита (займа), руб"]
[null,null,null,"Сумма кредита по Части-2",null,null,null,{"$f":"Credit_mcp+Credit_sub","v":0},null,"руб.",null,null,null,null,null,{"$f":"P3+P4","v":12809892.810000008},"всего платежей по кредиту (займу), руб"]
[null,null,null,"Дата выдачи кредита",null,null,null,{"$f":"GiveDate","v":"2012-11-23"},null,null,null,null,null,null,null,{"$f":"platobsl+platpred","v":0},"размер платежей за предоставление и обслуживание кредита (займа), % от суммы кредита (займа)"]
[null,null,null,"Процентная ставка по кредиту",null,null,null,{"$f":"Interest_Percent","v":0.105},null,"годовых"]
[null,null,null,"Срок кредита (займа)",null,null,null,{"$f":"FactTermEnd","v":297},null,"мес."]
[]
[]
[]
[]
["Процентный период","Последняя дата процентного периода","Количес-тво дней в процент-ном периоде","Процентная ставка ","Текущая задолженность на начало процентного периода",null,"Ежемесяч-ный платеж ","Начисленные проценты по Текущей задолжен-ности","Проценты уплаченные","Амортизация",null,"Процентная разница","Текущая задолженность на конец процентного периода"]
[null,null,null,null,"Остаток основного долга по кредиту (займу)","Причислен-ные проценты",null,null,null,"Остаток основного долга по кредиту (займу)","Причислен-ные проценты",null,"Остаток основного долга по кредиту (займу)","Причис-ленные проценты","Всего"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[1,"2012-11-30",7,0.105,4089292,0,0,8212.1,0,null,0,0,4089292,0,4089292]
[2,"2012-12-31",31,0.105,4089292,0,30853.1,36367.879999999997,30853.1,0,0,13726.879999999997,4089292,13726.879999999997,4103018.88]
[3,"2013-01-31",31,0.105,4089292,13726.879999999997,22641,36589.94,22641,0,0,13948.940000000002,4089292,27675.82,4116967.82]
[4,"2013-02-28",28,0.105,4089292,27675.82,22641,33161.33,22641,0,0,10520.330000000002,4089292,38196.15,4127488.15]
[5,"2013-03-31",31,0.105,4089292,38196.15,22641,36808.15,22641,0,0,14167.150000000001,4089292,52363.3,4141655.3]
[6,"2013-04-30",30,0.105,4089292,52363.3,22641,35743.050000000003,22641,0,0,13102.050000000003,4089292,65465.350000000006,4154757.35]
[7,"2013-05-31",31,0.105,4089292,65465.350000000006,22641,37051.33,22641,0,0,14410.330000000002,4089292,79875.680000000008,4169167.68]
[8,"2013-06-30",30,0.105,4089292,79875.680000000008,22641,35980.49,22641,0,0,13339.489999999998,4089292,93215.170000000013,4182507.17]
[9,"2013-07-31",31,0.105,4089292,93215.170000000013,22641,37298.800000000003,22641,0,0,14657.800000000003,4089292,107872.97000000002,4197164.97]
[10,"2013-08-31",31,0.105,4089292,107872.97000000002,22641,37429.51,22641,0,0,14788.510000000002,4089292,122661.48000000001,4211953.4800000004]
[11,"2013-09-30",30,0.105,4089292,122661.48000000001,22641,36349.74,22641,0,0,13708.739999999998,4089292,136370.22,4225662.22]
[12,"2013-10-31",31,0.105,4089292,136370.22,22641,37683.65,22641,0,0,15042.650000000001,4089292,151412.87,4240704.87]
[13,"2013-11-30",30,0.105,4089292,151412.87,26490,36597.86,26490,0,0,10107.86,4089292,161520.72999999998,4250812.7300000004]
[14,"2013-12-31",31,0.105,4089292,161520.72999999998,26490,37907.93,26490,0,0,11417.93,4089292,172938.65999999997,4262230.66]
[15,"2014-01-31",31,0.105,4089292,172938.65999999997,26490,38009.760000000002,26490,0,0,11519.760000000002,4089292,184458.41999999998,4273750.42]
[16,"2014-02-28",28,0.105,4089292,184458.41999999998,26490,34424.18,26490,0,0,7934.18,4089292,192392.59999999998,4281684.5999999996]
[17,"2014-03-31",31,0.105,4089292,192392.59999999998,26490,38183.24,26490,0,0,11693.239999999998,4089292,204085.83999999997,4293377.84]
[18,"2014-04-30",30,0.105,4089292,204085.83999999997,26490,37052.44,26490,0,0,10562.440000000002,4089292,214648.27999999997,4303940.28]
[19,"2014-05-31",31,0.105,4089292,214648.27999999997,26490,38381.71,26490,0,0,11891.71,4089292,226539.98999999996,4315831.99]
[20,"2014-06-30",30,0.105,4089292,226539.98999999996,26490,37246.22,26490,0,0,10756.220000000001,4089292,237296.20999999996,4326588.21]
[21,"2014-07-31",31,0.105,4089292,237296.20999999996,26490,38583.68,26490,0,0,12093.68,4089292,249389.88999999996,4338681.8899999997]
[22,"2014-08-31",31,0.105,4089292,249389.88999999996,26490,38691.53,26490,0,0,12201.529999999999,4089292,261591.41999999995,4350883.42]
[23,"2014-09-30",30,0.105,4089292,261591.41999999995,26490,37548.720000000001,26490,0,0,11058.720000000001,4089292,272650.13999999996,4361942.1399999997]
[24,"2014-10-31",31,0.105,4089292,272650.13999999996,26490,38898.959999999999,26490,0,0,12408.96,4089292,285059.09999999998,4374351.0999999996]
[25,"2014-11-30",30,0.105,4089292,285059.09999999998,30463,37751.25,30463,0,0,7288.25,4089292,292347.34999999998,4381639.3499999996]
[26,"2014-12-31",31,0.105,4089292,292347.34999999998,30463,39074.620000000003,30463,0,0,8611.6200000000026,4089292,300958.96999999997,4390250.97]
[27,"2015-01-31",31,0.105,4089292,300958.96999999997,30463,39151.42,30463,0,0,8688.4199999999983,4089292,309647.38999999996,4398939.3899999997]
[28,"2015-02-28",28,0.105,4089292,309647.38999999996,30463,35432.550000000003,30463,0,0,4969.5500000000029,4089292,314616.93999999994,4403908.9399999995]
[29,"2015-03-31",31,0.105,4089292,314616.93999999994,30463,39273.22,30463,0,0,8810.2200000000012,4089292,323427.15999999992,4412719.16]
[30,"2015-04-30",30,0.105,4089292,323427.15999999992,30463,38082.370000000003,30463,0,0,7619.3700000000026,4089292,331046.52999999991,4420338.53]
[31,"2015-05-31",31,0.105,4089292,331046.52999999991,30463,39419.730000000003,30463,0,0,8956.7300000000032,4089292,340003.25999999989,4429295.26]
[32,"2015-06-30",30,0.105,4089292,340003.25999999989,30463,38225.42,30463,0,0,7762.4199999999983,4089292,347765.67999999988,4437057.68]
[33,"2015-07-31",31,0.105,4089292,347765.67999999988,30463,39568.83,30463,0,0,9105.8300000000017,4089292,356871.50999999989,4446163.51]
[34,"2015-08-31",31,0.105,4089292,356871.50999999989,30463,39650.03,30463,0,0,9187.0299999999988,4089292,366058.53999999992,4455350.54]
[35,"2015-09-30",30,0.105,4089292,366058.53999999992,30463,38450.29,30463,0,0,7987.2900000000009,4089292,374045.8299999999,4463337.83]
[36,"2015-10-31",31,0.105,4089292,374045.8299999999,30463,39803.19,30463,0,0,9340.1900000000023,4089292,383386.0199999999,4472678.0199999996]
[37,"2015-11-30",30,0.105,4089292,383386.0199999999,34119,38599.82,34119,0,0,4480.82,4089292,387866.83999999991,4477158.84]
[38,"2015-12-31",31,0.105,4089292,387866.83999999991,34119,39926.44,34119,0,0,5807.4400000000023,4089292,393674.27999999991,4482966.28]
[39,"2016-01-31",31,0.105,4089292,393674.27999999991,34119,39869,34119,0,0,5750,4089292,399424.27999999991,4488716.28]
[40,"2016-02-29",29,0.105,4089292,399424.27999999991,34119,37344.65,34119,0,0,3225.6500000000015,4089292,402649.92999999993,4491941.93]
[41,"2016-03-31",31,0.105,4089292,402649.92999999993,34119,39948.83,34119,0,0,5829.8300000000017,4089292,408479.75999999995,4497771.76]
[42,"2016-04-30",30,0.105,4089292,408479.75999999995,34119,38710.33,34119,0,0,4591.3300000000017,4089292,413071.08999999997,4502363.09]
[43,"2016-05-31",31,0.105,4089292,413071.08999999997,34119,40041.51,34119,0,0,5922.510000000002,4089292,418993.6,4508285.5999999996]
[44,"2016-06-30",30,0.105,4089292,418993.6,34119,38800.82,34119,0,0,4681.82,4089292,423675.42,4512967.42]
[45,"2016-07-31",31,0.105,4089292,423675.42,34119,40135.82,34119,0,0,6016.82,4089292,429692.24,4518984.24]
[46,"2016-08-31",31,0.105,4089292,429692.24,34119,40189.33,34119,0,0,6070.3300000000017,4089292,435762.57,4525054.57]
[47,"2016-09-30",30,0.105,4089292,435762.57,34119,38945.14,34119,0,0,4826.1399999999994,4089292,440588.71,4529880.71]
[48,"2016-10-31",31,0.105,4089292,440588.71,34119,40286.230000000003,34119,0,0,6167.2300000000032,4089292,446755.94,4536047.9400000004]
[49,"2016-11-30",30,0.105,4089292,446755.94,37531,39039.760000000002,37531,0,0,1508.760000000002,4089292,448264.7,4537556.7]
[50,"2016-12-31",31,0.105,4089292,448264.7,37531,40354.5,37531,0,0,2823.5,4089292,451088.2,4540380.2]
[51,"2017-01-31",31,0.105,4089292,451088.2,37531,40490.239999999998,37531,0,0,2959.239999999998,4089292,454047.44,4543339.4400000004]
[52,"2017-02-28",28,0.105,4089292,454047.44,37531,36595.67,37531,0,935.33000000000175,0,4089292,453112.11,4542404.1100000003]
[53,"2017-03-31",31,0.105,4089292,453112.11,37531,40508.29,37531,0,0,2977.2900000000009,4089292,456089.39999999997,4545381.4000000004]
[54,"2017-04-30",30,0.105,4089292,456089.39999999997,37531,39227.26,37531,0,0,1696.260000000002,4089292,457785.66,4547077.66]
[55,"2017-05-31",31,0.105,4089292,457785.66,37531,40549.97,37531,0,0,3018.9700000000012,4089292,460804.63,4550096.63]
[56,"2017-06-30",30,0.105,4089292,460804.63,37531,39267.96,37531,0,0,1736.9599999999991,4089292,462541.59,4551833.59]
[57,"2017-07-31",31,0.105,4089292,462541.59,37531,40592.379999999997,37531,0,0,3061.3799999999974,4089292,465602.97000000003,4554894.97]
[58,"2017-08-31",31,0.105,4089292,465602.97000000003,37531,40619.68,37531,0,0,3088.6800000000003,4089292,468691.65,4557983.6500000004]
[59,"2017-09-30",30,0.105,4089292,468691.65,37531,39336.020000000004,37531,0,0,1805.0200000000041,4089292,470496.67000000004,4559788.67]
[60,"2017-10-31",31,0.105,4089292,470496.67000000004,37531,40663.32,37531,0,0,3132.3199999999997,4089292,473628.99000000005,4562920.99]
[61,"2017-11-30",30,0.105,4089292,473628.99000000005,40533,39378.629999999997,40533,0,1154.3700000000026,0,4089292,472474.62000000005,4561766.62]
[62,"2017-12-31",31,0.105,4089292,472474.62000000005,40533,40680.959999999999,40533,0,0,147.95999999999913,4089292,472622.58000000007,4561914.58]
[63,"2018-01-31",31,0.105,4089292,472622.58000000007,40533,40682.28,40533,0,0,149.27999999999884,4089292,472771.8600000001,4562063.8600000003]
[64,"2018-02-28",28,0.105,4089292,472771.8600000001,40533,36746.49,40533,0,3786.510000000002,0,4089292,468985.35000000009,4558277.3499999996]
[65,"2018-03-31",31,0.105,4089292,468985.35000000009,40533,40649.840000000004,40533,0,0,116.84000000000378,4089292,469102.19000000012,4558394.1900000004]
[66,"2018-04-30",30,0.105,4089292,469102.19000000012,40533,39339.57,40533,0,1193.4300000000003,0,4089292,467908.76000000013,4557200.76]
[67,"2018-05-31",31,0.105,4089292,467908.76000000013,40533,40640.239999999998,40533,0,0,107.23999999999796,4089292,468016.00000000012,4557308]
[68,"2018-06-30",30,0.105,4089292,468016.00000000012,40533,39330.19,40533,0,1202.8099999999977,0,4089292,466813.19000000012,4556105.1900000004]
[69,"2018-07-31",31,0.105,4089292,466813.19000000012,40533,40630.47,40533,0,0,97.470000000001164,4089292,466910.66000000015,4556202.66]
[70,"2018-08-31",31,0.105,4089292,466910.66000000015,40533,40631.340000000004,40533,0,0,98.340000000003783,4089292,467009.00000000017,4556301]
[71,"2018-09-30",30,0.105,4089292,467009.00000000017,40533,39321.5,40533,0,1211.5,0,4089292,465797.50000000017,4555089.5]
[72,"2018-10-31",31,0.105,4089292,465797.50000000017,40533,40621.410000000003,40533,0,0,88.410000000003492,4089292,465885.91000000015,4555177.91]
[73,"2018-11-30",30,0.105,4089292,465885.91000000015,42560,39311.81,42560,0,3248.1900000000023,0,4089292,462637.72000000015,4551929.72]
[74,"2018-12-31",31,0.105,4089292,462637.72000000015,42560,40593.24,42560,0,1966.760000000002,0,4089292,460670.96000000014,4549962.96]
[75,"2019-01-31",31,0.105,4089292,460670.96000000014,42560,40575.700000000004,42560,0,1984.2999999999956,0,4089292,458686.66000000015,4547978.66]
[76,"2019-02-28",28,0.105,4089292,458686.66000000015,42560,36633.03,42560,0,5926.9700000000012,0,4089292,452759.69000000018,4542051.6900000004]
[77,"2019-03-31",31,0.105,4089292,452759.69000000018,42560,40505.15,42560,0,2054.8499999999985,0,4089292,450704.8400000002,4539996.84]
[78,"2019-04-30",30,0.105,4089292,450704.8400000002,42560,39180.79,42560,0,3379.2099999999991,0,4089292,447325.63000000018,4536617.63]
[79,"2019-05-31",31,0.105,4089292,447325.63000000018,42560,40456.69,42560,0,2103.3099999999977,0,4089292,445222.32000000018,4534514.32]
[80,"2019-06-30",30,0.105,4089292,445222.32000000018,42560,39133.480000000003,42560,0,3426.5199999999968,0,4089292,441795.80000000016,4531087.8]
[81,"2019-07-31",31,0.105,4089292,441795.80000000016,42560,40407.370000000003,42560,0,2152.6299999999974,0,4089292,439643.17000000016,4528935.17]
[82,"2019-08-31",31,0.105,4089292,439643.17000000016,42560,40388.18,42560,0,2171.8199999999997,0,4089292,437471.35000000015,4526763.3500000006]
[83,"2019-09-30",30,0.105,4089292,437471.35000000015,42560,39066.590000000004,42560,0,3493.4099999999962,0,4089292,433977.94000000018,4523269.9400000004]
[84,"2019-10-31",31,0.105,4089292,433977.94000000018,42560,40337.65,42560,0,2222.3499999999985,0,4089292,431755.5900000002,4521047.59]
[85,"2019-11-30",30,0.105,4089292,431755.5900000002,44688,39017.26,44688,0,5670.739999999998,0,4089292,426084.85000000021,4515376.8500000006]
[86,"2019-12-31",31,0.105,4089292,426084.85000000021,44688,40267.26,44688,0,4420.739999999998,0,4089292,421664.11000000022,4510956.1100000003]
[87,"2020-01-31",31,0.105,4089292,421664.11000000022,44688,40117.93,44688,0,4570.07,0,4089292,417094.04000000021,4506386.04]
[88,"2020-02-29",29,0.105,4089292,417094.04000000021,44688,37491.65,44688,0,7196.3499999999985,0,4089292,409897.69000000024,4499189.6900000004]
[89,"2020-03-31",31,0.105,4089292,409897.69000000024,44688,40013.29,44688,0,4674.7099999999991,0,4089292,405222.98000000021,4494514.9800000004]
[90,"2020-04-30",30,0.105,4089292,405222.98000000021,44688,38682.300000000003,44688,0,6005.6999999999971,0,4089292,399217.2800000002,4488509.28]
[91,"2020-05-31",31,0.105,4089292,399217.2800000002,44688,39918.300000000003,44688,0,4769.6999999999971,0,4089292,394447.58000000019,4483739.58]
[92,"2020-06-30",30,0.105,4089292,394447.58000000019,44688,38589.56,44688,0,6098.4400000000023,0,4089292,388349.14000000019,4477641.1400000006]
[93,"2020-07-31",31,0.105,4089292,388349.14000000019,44688,39821.64,44688,0,4866.3600000000006,0,4089292,383482.7800000002,4472774.78]
[94,"2020-08-31",31,0.105,4089292,383482.7800000002,44688,39778.370000000003,44688,0,4909.6299999999974,0,4089292,378573.1500000002,4467865.1500000004]
[95,"2020-09-30",30,0.105,4089292,378573.1500000002,44688,38452.94,44688,0,6235.0599999999977,0,4089292,372338.0900000002,4461630.09]
[96,"2020-10-31",31,0.105,4089292,372338.0900000002,44688,39679.25,44688,0,5008.75,0,4089292,367329.3400000002,4456621.34]
[97,"2020-11-30",30,0.105,4089292,367329.3400000002,46029,38356.17,46029,0,7672.8300000000017,0,4089292,359656.51000000018,4448948.51]
[98,"2020-12-31",31,0.105,4089292,359656.51000000018,46029,39566.47,46029,0,6462.5299999999988,0,4089292,353193.98000000021,4442485.9800000004]
[99,"2021-01-31",31,0.105,4089292,353193.98000000021,46029,39617.24,46029,0,6411.760000000002,0,4089292,346782.2200000002,4436074.2200000007]
[100,"2021-02-28",28,0.105,4089292,346782.2200000002,46029,35731.67,46029,0,10297.330000000002,0,4089292,336484.89000000019,4425776.8900000006]
[101,"2021-03-31",31,0.105,4089292,336484.89000000019,46029,39468.230000000003,46029,0,6560.7699999999968,0,4089292,329924.12000000017,4419216.12]
[102,"2021-04-30",30,0.105,4089292,329924.12000000017,46029,38138.44,46029,0,7890.5599999999977,0,4089292,322033.56000000017,4411325.5600000005]
[103,"2021-05-31",31,0.105,4089292,322033.56000000017,46029,39339.360000000001,46029,0,6689.6399999999994,0,4089292,315343.92000000016,4404635.92]
[104,"2021-06-30",30,0.105,4089292,315343.92000000016,46029,38012.61,46029,0,8016.3899999999994,0,4089292,307327.53000000014,4396619.53]
[105,"2021-07-31",31,0.105,4089292,307327.53000000014,46029,39208.21,46029,0,6820.7900000000009,0,4089292,300506.74000000017,4389798.74]
[106,"2021-08-31",31,0.105,4089292,300506.74000000017,46029,39147.379999999997,46029,0,6881.6200000000026,0,4089292,293625.12000000017,4382917.12]
[107,"2021-09-30",30,0.105,4089292,293625.12000000017,46029,37825.18,46029,0,8203.82,0,4089292,285421.30000000016,4374713.3]
[108,"2021-10-31",31,0.105,4089292,285421.30000000016,46029,39012.85,46029,0,7016.1500000000015,0,4089292,278405.15000000014,4367697.1500000004]
[109,"2021-11-30",30,0.105,4089292,278405.15000000014,47410,37693.82,47410,0,9716.18,0,4089292,268688.97000000015,4357980.97]
[110,"2021-12-31",31,0.105,4089292,268688.97000000015,47410,38863.64,47410,0,8546.36,0,4089292,260142.61000000016,4349434.6100000003]
[111,"2022-01-31",31,0.105,4089292,260142.61000000016,47410,38787.42,47410,0,8622.5800000000017,0,4089292,251520.03000000014,4340812.03]
[112,"2022-02-28",28,0.105,4089292,251520.03000000014,47410,34964.35,47410,0,12445.650000000001,0,4089292,239074.38000000015,4328366.38]
[113,"2022-03-31",31,0.105,4089292,239074.38000000015,47410,38599.54,47410,0,8810.4599999999991,0,4089292,230263.92000000016,4319555.92]
[114,"2022-04-30",30,0.105,4089292,230263.92000000016,47410,37278.36,47410,0,10131.64,0,4089292,220132.28000000014,4309424.28]
[115,"2022-05-31",31,0.105,4089292,220132.28000000014,47410,38430.620000000003,47410,0,8979.3799999999974,0,4089292,211152.90000000014,4300444.9000000004]
[116,"2022-06-30",30,0.105,4089292,211152.90000000014,47410,37113.43,47410,0,10296.57,0,4089292,200856.33000000013,4290148.33]
[117,"2022-07-31",31,0.105,4089292,200856.33000000013,47410,38258.720000000001,47410,0,9151.2799999999988,0,4089292,191705.05000000013,4280997.05]
[118,"2022-08-31",31,0.105,4089292,191705.05000000013,47410,38177.11,47410,0,9232.89,0,4089292,182472.16000000015,4271764.16]
[119,"2022-09-30",30,0.105,4089292,182472.16000000015,47410,36865.910000000003,47410,0,10544.089999999997,0,4089292,171928.07000000015,4261220.07]
[120,"2022-10-31",31,0.105,4089292,171928.07000000015,47410,38000.74,47410,0,9409.260000000002,0,4089292,162518.81000000014,4251810.8100000005]
[121,"2022-11-30",30,0.105,4089292,162518.81000000014,47410,36693.71,47410,0,10716.29,0,4089292,151802.52000000014,4241094.5200000005]
[122,"2022-12-31",31,0.105,4089292,151802.52000000014,47410,37821.270000000004,47410,0,9588.7299999999959,0,4089292,142213.79000000015,4231505.79]
[123,"2023-01-31",31,0.105,4089292,142213.79000000015,47410,37735.760000000002,47410,0,9674.239999999998,0,4089292,132539.55000000016,4221831.55]
[124,"2023-02-28",28,0.105,4089292,132539.55000000016,47410,34005.99,47410,0,13404.010000000002,0,4089292,119135.54000000015,4208427.54]
[125,"2023-03-31",31,0.105,4089292,119135.54000000015,47410,37529.950000000004,47410,0,9880.0499999999956,0,4089292,109255.49000000017,4198547.49]
[126,"2023-04-30",30,0.105,4089292,109255.49000000017,47410,36234.04,47410,0,11175.96,0,4089292,98079.530000000173,4187371.5300000003]
[127,"2023-05-31",31,0.105,4089292,98079.530000000173,47410,37342.18,47410,0,10067.82,0,4089292,88011.710000000166,4177303.71]
[128,"2023-06-30",30,0.105,4089292,88011.710000000166,47410,36050.700000000004,47410,0,11359.299999999996,0,4089292,76652.410000000178,4165944.41]
[129,"2023-07-31",31,0.105,4089292,76652.410000000178,47410,37151.090000000004,47410,0,10258.909999999996,0,4089292,66393.500000000175,4155685.5]
[130,"2023-08-31",31,0.105,4089292,66393.500000000175,47410,37059.61,47410,0,10350.39,0,4089292,56043.110000000175,4145335.1100000003]
[131,"2023-09-30",30,0.105,4089292,56043.110000000175,47410,35774.81,47410,0,11635.190000000002,0,4089292,44407.920000000173,4133699.9200000004]
[132,"2023-10-31",31,0.105,4089292,44407.920000000173,47410,36863.54,47410,0,10546.46,0,4089292,33861.460000000174,4123153.46]
[133,"2023-11-30",30,0.105,4089292,33861.460000000174,47410,35583.379999999997,47410,0,11826.620000000003,0,4089292,22034.840000000171,4111326.8400000003]
[134,"2023-12-31",31,0.105,4089292,22034.840000000171,47410,36664.020000000004,47410,0,10745.979999999996,0,4089292,11288.860000000175,4100580.8600000003]
[135,"2024-01-31",31,0.105,4089292,11288.860000000175,47410,36468.28,47410,0,10941.720000000001,0,4089292,347.14000000017404,4089639.14]
[136,"2024-02-29",29,0.105,4089292,347.14000000017404,47410,34024.46,34371.600000000173,13038.399999999827,347.14000000017404,0,4076253.6,0,4076253.6]
[137,"2024-03-31",31,0.105,4076253.6,0,47410,36251.93,36251.93,11158.07,0,0,4065095.5300000003,0,4065095.5300000003]
[138,"2024-04-30",30,0.105,4065095.5300000003,0,47410,34986.480000000003,34986.480000000003,12423.519999999997,0,0,4052672.0100000002,0,4052672.0100000002]
[139,"2024-05-31",31,0.105,4052672.0100000002,0,47410,36042.21,36042.21,11367.79,0,0,4041304.22,0,4041304.22]
[140,"2024-06-30",30,0.105,4041304.22,0,47410,34781.72,34781.72,12628.279999999999,0,0,4028675.94,0,4028675.94]
[141,"2024-07-31",31,0.105,4028675.94,0,47410,35828.800000000003,35828.800000000003,11581.199999999997,0,0,4017094.74,0,4017094.74]
[142,"2024-08-31",31,0.105,4017094.74,0,47410,35725.800000000003,35725.800000000003,11684.199999999997,0,0,4005410.54,0,4005410.54]
[143,"2024-09-30",30,0.105,4005410.54,0,47410,34472.800000000003,34472.800000000003,12937.199999999997,0,0,3992473.34,0,3992473.34]
[144,"2024-10-31",31,0.105,3992473.34,0,47410,35506.83,35506.83,11903.169999999998,0,0,3980570.17,0,3980570.17]
[145,"2024-11-30",30,0.105,3980570.17,0,47410,34259.01,34259.01,13150.989999999998,0,0,3967419.18,0,3967419.18]
[146,"2024-12-31",31,0.105,3967419.18,0,47410,35284.01,35284.01,12125.989999999998,0,0,3955293.19,0,3955293.19]
[147,"2025-01-31",31,0.105,3955293.19,0,47410,35272.550000000003,35272.550000000003,12137.449999999997,0,0,3943155.74,0,3943155.74]
[148,"2025-02-28",28,0.105,3943155.74,0,47410,31761.31,31761.31,15648.689999999999,0,0,3927507.0500000003,0,3927507.0500000003]
[149,"2025-03-31",31,0.105,3927507.0500000003,0,47410,35024.75,35024.75,12385.25,0,0,3915121.8000000003,0,3915121.8000000003]
[150,"2025-04-30",30,0.105,3915121.8000000003,0,47410,33788.04,33788.04,13621.96,0,0,3901499.84,0,3901499.84]
[151,"2025-05-31",31,0.105,3901499.84,0,47410,34792.83,34792.83,12617.169999999998,0,0,3888882.67,0,3888882.67]
[152,"2025-06-30",30,0.105,3888882.67,0,47410,33561.590000000004,33561.590000000004,13848.409999999996,0,0,3875034.2600000002,0,3875034.2600000002]
[153,"2025-07-31",31,0.105,3875034.2600000002,0,47410,34556.81,34556.81,12853.190000000002,0,0,3862181.0700000003,0,3862181.0700000003]
[154,"2025-08-31",31,0.105,3862181.0700000003,0,47410,34442.19,34442.19,12967.809999999998,0,0,3849213.2600000002,0,3849213.2600000002]
[155,"2025-09-30",30,0.105,3849213.2600000002,0,47410,33219.24,33219.24,14190.760000000002,0,0,3835022.5,0,3835022.5]
[156,"2025-10-31",31,0.105,3835022.5,0,47410,34200,34200,13210,0,0,3821812.5,0,3821812.5]
[157,"2025-11-30",30,0.105,3821812.5,0,47410,32982.770000000004,32982.770000000004,14427.229999999996,0,0,3807385.27,0,3807385.27]
[158,"2025-12-31",31,0.105,3807385.27,0,47410,33953.53,33953.53,13456.470000000001,0,0,3793928.8000000003,0,3793928.8000000003]
[159,"2026-01-31",31,0.105,3793928.8000000003,0,47410,33833.53,33833.53,13576.470000000001,0,0,3780352.33,0,3780352.33]
[160,"2026-02-28",28,0.105,3780352.33,0,47410,30449.96,30449.96,16960.04,0,0,3763392.29,0,3763392.29]
[161,"2026-03-31",31,0.105,3763392.29,0,47410,33561.21,33561.21,13848.79,0,0,3749543.5,0,3749543.5]
[162,"2026-04-30",30,0.105,3749543.5,0,47410,32359.07,32359.07,15050.93,0,0,3734492.5700000003,0,3734492.5700000003]
[163,"2026-05-31",31,0.105,3734492.5700000003,0,47410,33303.49,33303.49,14106.510000000002,0,0,3720386.06,0,3720386.06]
[164,"2026-06-30",30,0.105,3720386.06,0,47410,32107.440000000002,32107.440000000002,15302.559999999998,0,0,3705083.5,0,3705083.5]
[165,"2026-07-31",31,0.105,3705083.5,0,47410,33041.22,33041.22,14368.779999999999,0,0,3690714.72,0,3690714.72]
[166,"2026-08-31",31,0.105,3690714.72,0,47410,32913.090000000004,32913.090000000004,14496.909999999996,0,0,3676217.81,0,3676217.81]
[167,"2026-09-30",30,0.105,3676217.81,0,47410,31726.260000000002,31726.260000000002,15683.739999999998,0,0,3660534.0700000003,0,3660534.0700000003]
[168,"2026-10-31",31,0.105,3660534.0700000003,0,47410,32643.940000000002,32643.940000000002,14766.059999999998,0,0,3645768.0100000002,0,3645768.0100000002]
[169,"2026-11-30",30,0.105,3645768.0100000002,0,47410,31463.48,31463.48,15946.52,0,0,3629821.49,0,3629821.49]
[170,"2026-12-31",31,0.105,3629821.49,0,47410,32370.05,32370.05,15039.95,0,0,3614781.54,0,3614781.54]
[171,"2027-01-31",31,0.105,3614781.54,0,47410,32235.93,32235.93,15174.07,0,0,3599607.47,0,3599607.47]
[172,"2027-02-28",28,0.105,3599607.47,0,47410,28994.100000000002,28994.100000000002,18415.899999999998,0,0,3581191.5700000003,0,3581191.5700000003]
[173,"2027-03-31",31,0.105,3581191.5700000003,0,47410,31936.38,31936.38,15473.619999999999,0,0,3565717.95,0,3565717.95]
[174,"2027-04-30",30,0.105,3565717.95,0,47410,30772.63,30772.63,16637.37,0,0,3549080.58,0,3549080.58]
[175,"2027-05-31",31,0.105,3549080.58,0,47410,31650.02,31650.02,15759.98,0,0,3533320.6,0,3533320.6]
[176,"2027-06-30",30,0.105,3533320.6,0,47410,30493.040000000001,30493.040000000001,16916.96,0,0,3516403.64,0,3516403.64]
[177,"2027-07-31",31,0.105,3516403.64,0,47410,31358.61,31358.61,16051.39,0,0,3500352.25,0,3500352.25]
[178,"2027-08-31",31,0.105,3500352.25,0,47410,31215.47,31215.47,16194.529999999999,0,0,3484157.72,0,3484157.72]
[179,"2027-09-30",30,0.105,3484157.72,0,47410,30068.760000000002,30068.760000000002,17341.239999999998,0,0,3466816.48,0,3466816.48]
[180,"2027-10-31",31,0.105,3466816.48,0,47410,30916.400000000001,30916.400000000001,16493.599999999999,0,0,3450322.88,0,3450322.88]
[181,"2027-11-30",30,0.105,3450322.88,0,47410,29776.760000000002,29776.760000000002,17633.239999999998,0,0,3432689.64,0,3432689.64]
[182,"2027-12-31",31,0.105,3432689.64,0,47410,30612.07,30612.07,16797.93,0,0,3415891.71,0,3415891.71]
[183,"2028-01-31",31,0.105,3415891.71,0,47410,30379.040000000001,30379.040000000001,17030.96,0,0,3398860.75,0,3398860.75]
[184,"2028-02-29",29,0.105,3398860.75,0,47410,28277.41,28277.41,19132.59,0,0,3379728.16,0,3379728.16]
[185,"2028-03-31",31,0.105,3379728.16,0,47410,30057.420000000002,30057.420000000002,17352.579999999998,0,0,3362375.58,0,3362375.58]
[186,"2028-04-30",30,0.105,3362375.58,0,47410,28938.48,28938.48,18471.52,0,0,3343904.06,0,3343904.06]
[187,"2028-05-31",31,0.105,3343904.06,0,47410,29738.82,29738.82,17671.18,0,0,3326232.88,0,3326232.88]
[188,"2028-06-30",30,0.105,3326232.88,0,47410,28627.41,28627.41,18782.59,0,0,3307450.29,0,3307450.29]
[189,"2028-07-31",31,0.105,3307450.29,0,47410,29414.62,29414.62,17995.38,0,0,3289454.91,0,3289454.91]
[190,"2028-08-31",31,0.105,3289454.91,0,47410,29254.58,29254.58,18155.419999999998,0,0,3271299.49,0,3271299.49]
[191,"2028-09-30",30,0.105,3271299.49,0,47410,28154.63,28154.63,19255.37,0,0,3252044.12,0,3252044.12]
[192,"2028-10-31",31,0.105,3252044.12,0,47410,28921.87,28921.87,18488.13,0,0,3233555.99,0,3233555.99]
[193,"2028-11-30",30,0.105,3233555.99,0,47410,27829.79,27829.79,19580.21,0,0,3213975.7800000003,0,3213975.7800000003]
[194,"2028-12-31",31,0.105,3213975.7800000003,0,47410,28583.31,28583.31,18826.689999999999,0,0,3195149.09,0,3195149.09]
[195,"2029-01-31",31,0.105,3195149.09,0,47410,28493.73,28493.73,18916.27,0,0,3176232.8200000003,0,3176232.8200000003]
[196,"2029-02-28",28,0.105,3176232.8200000003,0,47410,25583.9,25583.9,21826.1,0,0,3154406.72,0,3154406.72]
[197,"2029-03-31",31,0.105,3154406.72,0,47410,28130.39,28130.39,19279.61,0,0,3135127.11,0,3135127.11]
[198,"2029-04-30",30,0.105,3135127.11,0,47410,27056.58,27056.58,20353.419999999998,0,0,3114773.69,0,3114773.69]
[199,"2029-05-31",31,0.105,3114773.69,0,47410,27776.95,27776.95,19633.05,0,0,3095140.64,0,3095140.64]
[200,"2029-06-30",30,0.105,3095140.64,0,47410,26711.49,26711.49,20698.509999999998,0,0,3074442.13,0,3074442.13]
[201,"2029-07-31",31,0.105,3074442.13,0,47410,27417.29,27417.29,19992.71,0,0,3054449.42,0,3054449.42]
[202,"2029-08-31",31,0.105,3054449.42,0,47410,27238.99,27238.99,20171.009999999998,0,0,3034278.41,0,3034278.41]
[203,"2029-09-30",30,0.105,3034278.41,0,47410,26186.240000000002,26186.240000000002,21223.759999999998,0,0,3013054.65,0,3013054.65]
[204,"2029-10-31",31,0.105,3013054.65,0,47410,26869.84,26869.84,20540.16,0,0,2992514.49,0,2992514.49]
[205,"2029-11-30",30,0.105,2992514.49,0,47410,25825.81,25825.81,21584.19,0,0,2970930.3000000003,0,2970930.3000000003]
[206,"2029-12-31",31,0.105,2970930.3000000003,0,47410,26494.190000000002,26494.190000000002,20915.809999999998,0,0,2950014.49,0,2950014.49]
[207,"2030-01-31",31,0.105,2950014.49,0,47410,26307.66,26307.66,21102.34,0,0,2928912.15,0,2928912.15]
[208,"2030-02-28",28,0.105,2928912.15,0,47410,23591.79,23591.79,23818.21,0,0,2905093.94,0,2905093.94]
[209,"2030-03-31",31,0.105,2905093.94,0,47410,25907.07,25907.07,21502.93,0,0,2883591.0100000002,0,2883591.0100000002]
[210,"2030-04-30",30,0.105,2883591.0100000002,0,47410,24885.79,24885.79,22524.21,0,0,2861066.8000000003,0,2861066.8000000003]
[211,"2030-05-31",31,0.105,2861066.8000000003,0,47410,25514.45,25514.45,21895.55,0,0,2839171.25,0,2839171.25]
[212,"2030-06-30",30,0.105,2839171.25,0,47410,24502.440000000002,24502.440000000002,22907.559999999998,0,0,2816263.69,0,2816263.69]
[213,"2030-07-31",31,0.105,2816263.69,0,47410,25114.9,25114.9,22295.1,0,0,2793968.59,0,2793968.59]
[214,"2030-08-31",31,0.105,2793968.59,0,47410,24916.080000000002,24916.080000000002,22493.919999999998,0,0,2771474.67,0,2771474.67]
[215,"2030-09-30",30,0.105,2771474.67,0,47410,23918.21,23918.21,23491.79,0,0,2747982.88,0,2747982.88]
[216,"2030-10-31",31,0.105,2747982.88,0,47410,24505.98,24505.98,22904.02,0,0,2725078.86,0,2725078.86]
[217,"2030-11-30",30,0.105,2725078.86,0,47410,23517.8,23517.8,23892.2,0,0,2701186.66,0,2701186.66]
[218,"2030-12-31",31,0.105,2701186.66,0,47410,24088.66,24088.66,23321.34,0,0,2677865.3199999998,0,2677865.3199999998]
[219,"2031-01-31",31,0.105,2677865.3199999998,0,47410,23880.69,23880.69,23529.31,0,0,2654336.0100000002,0,2654336.0100000002]
[220,"2031-02-28",28,0.105,2654336.0100000002,0,47410,21380.13,21380.13,26029.87,0,0,2628306.14,0,2628306.14]
[221,"2031-03-31",31,0.105,2628306.14,0,47410,23438.73,23438.73,23971.27,0,0,2604334.87,0,2604334.87]
[222,"2031-04-30",30,0.105,2604334.87,0,47410,22475.77,22475.77,24934.23,0,0,2579400.64,0,2579400.64]
[223,"2031-05-31",31,0.105,2579400.64,0,47410,23002.600000000002,23002.600000000002,24407.399999999998,0,0,2554993.2400000002,0,2554993.2400000002]
[224,"2031-06-30",30,0.105,2554993.2400000002,0,47410,22049.94,22049.94,25360.06,0,0,2529633.1800000002,0,2529633.1800000002]
[225,"2031-07-31",31,0.105,2529633.1800000002,0,47410,22558.78,22558.78,24851.22,0,0,2504781.96,0,2504781.96]
[226,"2031-08-31",31,0.105,2504781.96,0,47410,22337.170000000002,22337.170000000002,25072.829999999998,0,0,2479709.13,0,2479709.13]
[227,"2031-09-30",30,0.105,2479709.13,0,47410,21400.23,21400.23,26009.77,0,0,2453699.36,0,2453699.36]
[228,"2031-10-31",31,0.105,2453699.36,0,47410,21881.62,21881.62,25528.38,0,0,2428170.98,0,2428170.98]
[229,"2031-11-30",30,0.105,2428170.98,0,47410,20955.45,20955.45,26454.55,0,0,2401716.4300000002,0,2401716.4300000002]
[230,"2031-12-31",31,0.105,2401716.4300000002,0,47410,21418.05,21418.05,25991.95,0,0,2375724.48,0,2375724.48]
[231,"2032-01-31",31,0.105,2375724.48,0,47410,21128.37,21128.37,26281.63,0,0,2349442.85,0,2349442.85]
[232,"2032-02-29",29,0.105,2349442.85,0,47410,19546.59,19546.59,27863.41,0,0,2321579.44,0,2321579.44]
[233,"2032-03-31",31,0.105,2321579.44,0,47410,20646.830000000002,20646.830000000002,26763.17,0,0,2294816.27,0,2294816.27]
[234,"2032-04-30",30,0.105,2294816.27,0,47410,19750.47,19750.47,27659.53,0,0,2267156.7400000002,0,2267156.7400000002]
[235,"2032-05-31",31,0.105,2267156.7400000002,0,47410,20162.830000000002,20162.830000000002,27247.17,0,0,2239909.5699999998,0,2239909.5699999998]
[236,"2032-06-30",30,0.105,2239909.5699999998,0,47410,19277.91,19277.91,28132.09,0,0,2211777.48,0,2211777.48]
[237,"2032-07-31",31,0.105,2211777.48,0,47410,19670.32,19670.32,27739.68,0,0,2184037.7999999998,0,2184037.7999999998]
[238,"2032-08-31",31,0.105,2184037.7999999998,0,47410,19423.61,19423.61,27986.39,0,0,2156051.41,0,2156051.41]
[239,"2032-09-30",30,0.105,2156051.41,0,47410,18556.18,18556.18,28853.82,0,0,2127197.59,0,2127197.59]
[240,"2032-10-31",31,0.105,2127197.59,0,47410,18918.11,18918.11,28491.89,0,0,2098705.7000000002,0,2098705.7000000002]
[241,"2032-11-30",30,0.105,2098705.7000000002,0,47410,18062.63,18062.63,29347.37,0,0,2069358.33,0,2069358.33]
[242,"2032-12-31",31,0.105,2069358.33,0,47410,18403.72,18403.72,29006.28,0,0,2040352.05,0,2040352.05]
[243,"2033-01-31",31,0.105,2040352.05,0,47410,18195.47,18195.47,29214.53,0,0,2011137.52,0,2011137.52]
[244,"2033-02-28",28,0.105,2011137.52,0,47410,16199.300000000001,16199.300000000001,31210.699999999997,0,0,1979926.82,0,1979926.82]
[245,"2033-03-31",31,0.105,1979926.82,0,47410,17656.61,17656.61,29753.39,0,0,1950173.43,0,1950173.43]
[246,"2033-04-30",30,0.105,1950173.43,0,47410,16830.260000000002,16830.260000000002,30579.739999999998,0,0,1919593.69,0,1919593.69]
[247,"2033-05-31",31,0.105,1919593.69,0,47410,17118.57,17118.57,30291.43,0,0,1889302.26,0,1889302.26]
[248,"2033-06-30",30,0.105,1889302.26,0,47410,16304.94,16304.94,31105.059999999998,0,0,1858197.2,0,1858197.2]
[249,"2033-07-31",31,0.105,1858197.2,0,47410,16571.05,16571.05,30838.95,0,0,1827358.25,0,1827358.25]
[250,"2033-08-31",31,0.105,1827358.25,0,47410,16296.03,16296.03,31113.97,0,0,1796244.28,0,1796244.28]
[251,"2033-09-30",30,0.105,1796244.28,0,47410,15501.83,15501.83,31908.17,0,0,1764336.11,0,1764336.11]
[252,"2033-10-31",31,0.105,1764336.11,0,47410,15734.01,15734.01,31675.989999999998,0,0,1732660.12,0,1732660.12]
[253,"2033-11-30",30,0.105,1732660.12,0,47410,14953.09,14953.09,32456.91,0,0,1700203.21,0,1700203.21]
[254,"2033-12-31",31,0.105,1700203.21,0,47410,15162.09,15162.09,32247.91,0,0,1667955.3,0,1667955.3]
[255,"2034-01-31",31,0.105,1667955.3,0,47410,14874.51,14874.51,32535.489999999998,0,0,1635419.81,0,1635419.81]
[256,"2034-02-28",28,0.105,1635419.81,0,47410,13172.970000000001,13172.970000000001,34237.03,0,0,1601182.78,0,1601182.78]
[257,"2034-03-31",31,0.105,1601182.78,0,47410,14279.04,14279.04,33130.959999999999,0,0,1568051.82,0,1568051.82]
[258,"2034-04-30",30,0.105,1568051.82,0,47410,13532.5,13532.5,33877.5,0,0,1534174.32,0,1534174.32]
[259,"2034-05-31",31,0.105,1534174.32,0,47410,13681.470000000001,13681.470000000001,33728.53,0,0,1500445.79,0,1500445.79]
[260,"2034-06-30",30,0.105,1500445.79,0,47410,12949.050000000001,12949.050000000001,34460.949999999997,0,0,1465984.84,0,1465984.84]
[261,"2034-07-31",31,0.105,1465984.84,0,47410,13073.37,13073.37,34336.629999999997,0,0,1431648.21,0,1431648.21]
[262,"2034-08-31",31,0.105,1431648.21,0,47410,12767.16,12767.16,34642.839999999997,0,0,1397005.37,0,1397005.37]
[263,"2034-09-30",30,0.105,1397005.37,0,47410,12056.35,12056.35,35353.65,0,0,1361651.72,0,1361651.72]
[264,"2034-10-31",31,0.105,1361651.72,0,47410,12142.95,12142.95,35267.050000000003,0,0,1326384.67,0,1326384.67]
[265,"2034-11-30",30,0.105,1326384.67,0,47410,11446.880000000001,11446.880000000001,35963.119999999995,0,0,1290421.55,0,1290421.55]
[266,"2034-12-31",31,0.105,1290421.55,0,47410,11507.73,11507.73,35902.270000000004,0,0,1254519.28,0,1254519.28]
[267,"2035-01-31",31,0.105,1254519.28,0,47410,11187.56,11187.56,36222.44,0,0,1218296.8400000001,0,1218296.8400000001]
[268,"2035-02-28",28,0.105,1218296.8400000001,0,47410,9813.130000000001,9813.130000000001,37596.869999999995,0,0,1180699.97,0,1180699.97]
[269,"2035-03-31",31,0.105,1180699.97,0,47410,10529.26,10529.26,36880.74,0,0,1143819.23,0,1143819.23]
[270,"2035-04-30",30,0.105,1143819.23,0,47410,9871.32,9871.32,37538.68,0,0,1106280.55,0,1106280.55]
[271,"2035-05-31",31,0.105,1106280.55,0,47410,9865.6,9865.6,37544.400000000001,0,0,1068736.1499999999,0,1068736.1499999999]
[272,"2035-06-30",30,0.105,1068736.1499999999,0,47410,9223.34,9223.34,38186.660000000003,0,0,1030549.49,0,1030549.49]
[273,"2035-07-31",31,0.105,1030549.49,0,47410,9190.24,9190.24,38219.760000000002,0,0,992329.73,0,992329.73]
[274,"2035-08-31",31,0.105,992329.73,0,47410,8849.41,8849.41,38560.589999999997,0,0,953769.14,0,953769.14]
[275,"2035-09-30",30,0.105,953769.14,0,47410,8231.16,8231.16,39178.839999999997,0,0,914590.3,0,914590.3]
[276,"2035-10-31",31,0.105,914590.3,0,47410,8156.14,8156.14,39253.86,0,0,875336.44000000006,0,875336.44000000006]
[277,"2035-11-30",30,0.105,875336.44000000006,0,47410,7554.27,7554.27,39855.729999999996,0,0,835480.71,0,835480.71]
[278,"2035-12-31",31,0.105,835480.71,0,47410,7450.66,7450.66,39959.339999999997,0,0,795521.37,0,795521.37]
[279,"2036-01-31",31,0.105,795521.37,0,47410,7074.92,7074.92,40335.08,0,0,755186.29,0,755186.29]
[280,"2036-02-29",29,0.105,755186.29,0,47410,6282.9000000000005,6282.9000000000005,41127.1,0,0,714059.19000000006,0,714059.19000000006]
[281,"2036-03-31",31,0.105,714059.19000000006,0,47410,6350.4400000000005,6350.4400000000005,41059.56,0,0,672999.63,0,672999.63]
[282,"2036-04-30",30,0.105,672999.63,0,47410,5792.21,5792.21,41617.79,0,0,631381.84,0,631381.84]
[283,"2036-05-31",31,0.105,631381.84,0,47410,5615.16,5615.16,41794.839999999997,0,0,589587,0,589587]
[284,"2036-06-30",30,0.105,589587,0,47410,5074.3100000000004,5074.3100000000004,42335.69,0,0,547251.31000000006,0,547251.31000000006]
[285,"2036-07-31",31,0.105,547251.31000000006,0,47410,4866.95,4866.95,42543.05,0,0,504708.26,0,504708.26]
[286,"2036-08-31",31,0.105,504708.26,0,47410,4488.59,4488.59,42921.41,0,0,461786.85000000003,0,461786.85000000003]
[287,"2036-09-30",30,0.105,461786.85000000003,0,47410,3974.4,3974.4,43435.6,0,0,418351.25,0,418351.25]
[288,"2036-10-31",31,0.105,418351.25,0,47410,3720.58,3720.58,43689.42,0,0,374661.83,0,374661.83]
[289,"2036-11-30",30,0.105,374661.83,0,47410,3224.55,3224.55,44185.45,0,0,330476.38,0,330476.38]
[290,"2036-12-31",31,0.105,330476.38,0,47410,2939.07,2939.07,44470.93,0,0,286005.45,0,286005.45]
[291,"2037-01-31",31,0.105,286005.45,0,47410,2550.54,2550.54,44859.46,0,0,241145.99,0,241145.99]
[292,"2037-02-28",28,0.105,241145.99,0,47410,1942.38,1942.38,45467.62,0,0,195678.37,0,195678.37]
[293,"2037-03-31",31,0.105,195678.37,0,47410,1745.02,1745.02,45664.98,0,0,150013.39000000001,0,150013.39000000001]
[294,"2037-04-30",30,0.105,150013.39000000001,0,47410,1294.6400000000001,1294.6400000000001,46115.360000000001,0,0,103898.03,0,103898.03]
[295,"2037-05-31",31,0.105,103898.03,0,47410,926.54,926.54,46483.46,0,0,57414.57,0,57414.57]
[296,"2037-06-30",30,0.105,57414.57,0,47410,495.5,495.5,46914.5,0,0,10500.07,0,10500.07]
[297,"2037-07-31",31,0.105,10500.07,0,10593.71,93.64,93.64,10500.07,0,0,0,0,0]
[]
[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":"Графики","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ШаблонПечати","index":4,"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],[236,1,236,14],[9,3,9,6],[8,7,8,8],[9,7,9,8],[234,1,234,14],[33,1,33,14],[7,7,7,8],[31,1,31,14],[4,5,4,9],[5,5,5,9],[7,3,7,6],[8,3,8,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":5,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":true,"merged":[[1,1,1,6],[7,9,7,10]]}
[]
[null,"Справочник коэффициентов ежегодной индексации ежемесячных платежей"]
[]
[null,null,"Возраст заемщика (полных лет)","От 23 до 30 (включительно)","От 31 до 35 лет (включительно)","От 36 до 40 лет (включительно)"]
[null,null,"Срок индексации платежей (лет)",15,10,5]
[null,null,1,1,1,1]
[null,null,2,1.2,1.17,1.1499999999999999]
[null,null,3,1.4039999999999999,1.3454999999999999,1.288,null,null,null,"Константы"]
[null,null,4,1.6145999999999998,1.5069600000000001,1.4168000000000001,null,null,null,0.3,"Минимальное значение К/З"]
[null,null,5,1.77606,1.6576560000000002,1.5159760000000002,null,null,null,0.7,"Максимальное значение К/З (Часть-1/Залог )"]
[null,null,6,1.9003842000000002,1.7902684800000004,1.5159760000000002,null,null,null,0.9,"Максимальное значение К/З ((Часть-1+Часть-2)/Залог  )"]
[null,null,7,2.0334110939999999,1.8797819040000006,1.5159760000000002,null,null,null,3000000,"Максимальный размер Субсидии"]
[null,null,8,2.1350816487000004,1.9737709992000008,1.5159760000000002,null,null,null,0,"Минимальный размер Субсидии"]
[null,null,9,2.2418357311350006,2.0329841291760009,1.5159760000000002,null,null,null,408960.5,"Максимальный размер МСК"]
[null,null,10,2.3539275176917509,2.0939736530512811,1.5159760000000002,null,null,null,0,"Минимальный размер МСК"]
[null,null,11,2.4716238935763384,2.0939736530512811,1.5159760000000002,null,null,null,300000,"Минимальный размер Части-1"]
[null,null,12,2.5457726103836285,2.0939736530512811,1.5159760000000002,null,null,null,7.0000000000000001E-3,"Страховая маржа"]
[null,null,13,2.6221457886951374,2.0939736530512811,1.5159760000000002,null,null,null,4.4999999999999997E-3,"Минимальное значение П/Д"]
[null,null,14,2.7008101623559915,2.0939736530512811,1.5159760000000002,null,null,null,0.1,"Процентная ставка при К/З <=60%"]
[null,null,15,2.7818344672266715,2.0939736530512811,1.5159760000000002,null,null,null,0.105,"Процентная ставка при К/З >60%"]
[null,null,16,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,17,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,18,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,19,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,20,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,21,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,22,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,23,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,24,2.7818344672266715,2.0939736530512811,1.5159760000000002]
[null,null,25,2.7818344672266715,2.0939736530512811,1.5159760000000002]

{"sheet":"Прожиточный минимум","index":6,"n_rows":151,"n_cols":7,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
["Величина прожиточного минимума"]
["за II квартал 2012 года"]
["(по состоянию на 19 октября 2012 года)"]
[]
["рублей в месяц"]
[]
[null,"Все","В том числе"]
[null,"население","по социально-демографическим группам"]
[null,null,"трудоспособное население","пенсионеры","дети"]
["Российская Федерация",6385,6913,5020,6146]
["Центральный"]
["федеральный округ"]
["Белгородская область",5059,5458,4064,5041]
["Брянская область",5293,5666,4274,5337]
["Владимирская область",6233,6761,5016,6015]
["Воронежская область",5390,5789,4410,5399]
["Ивановская область",5893,6389,4846,5735]
["Калужская область",5756,6185,4626,5784]
["Костромская область",6136,6642,5056,5893]
["Курская область",4975,5390,4060,4760]
["Липецкая область",5215,5634,4240,5153]
["Московская область",6987,7789,5107,6657]
["Орловская область",5113,5556,4177,5038]
["Рязанская область",6053,6576,4926,5916]
["Смоленская область",6804,7409,5394,6542]
["Тамбовская область",4697,5180,3667,4550]
["Тверская область",6071,6606,4895,5918]
["Тульская область",5848,6397,4717,5765]
["Ярославская область",5789,6284,4630,5694]
["г.Москва",9437,10677,6466,8124]
["Северо-Западный"]
["федеральный округ"]
["Республика Карелия",7388,8011,5997,6730]
["Республика Коми",8226,8785,6544,7873]
["Архангельская область",7815,8486,6193,7221]
["Вологодская область",6514,7108,5201,5972]
["Калининградская область",6078,6519,4902,5971]
["Ленинградская область",5970,6260,4740,5480]
["Мурманская область",8835,9080,7420,8971]
["Новгородская область",5918,6474,4731,5830]
["Псковская область",6284,6903,5018,5921]
["г.Санкт-Петербург",6458,7178,5010,5667]
["Ненецкий авт.округ",12466,13550,10289,11874]
["Южный"]
["федеральный округ"]
["Республика Адыгея",5261,5612,4424,5249]
["Республика Калмыкия",5508,5869,4462,5167]
["Краснодарский край",6074,6548,5036,5793]
["Астраханская область",5568,5945,4401,5463]
["Волгоградская область",5923,6396,4801,5723]
["Ростовская область",5911,6315,4831,5877]
["Северо-Кавказский"]
["федеральный округ"]
["Республика Дагестан",5072,5331,4052,4880]
["Республика Ингушетия",5035,5331,4028,4733]
["Кабардино-Балкарская Республика",4996,5370,3908,4683]
["Карачаево-Черкесская Республика",5289,5583,4128,5420]
["Республика Северная Осетия - Алания",5191,5596,4255,5046]
["Чеченская Республика",6560,7123,4858,6308]
["Ставропольский край",5887,6315,4820,5637]
["Приволжский"]
["федеральный округ"]
["Республика Башкортостан",5558,5940,4526,5454]
["Республика Марий Эл",5216,5618,4111,5073]
["Республика Мордовия",5414,5836,4364,5266]
["Республика Татарстан",5160,5639,3749,5055]
["Удмуртская Республика",5423,5831,4238,5266]
["Чувашская Республика",5391,5793,4251,5300]
["Пермский край",6690,7194,5324,6510]
["Кировская область",5763,6154,4649,5817]
["Нижегородская область",6183,6677,4971,6063]
["Оренбургская область",5491,5837,4448,5398]
["Пензенская область",5466,5957,4395,5339]
["Самарская область",6545,7127,5184,6279]
["Саратовская область",5440,5895,4334,5238]
["Ульяновская область",5576,6041,4352,5380]
["Уральский"]
["федеральный округ"]
["Курганская область",5705,6202,4334,5654]
["Свердловская область",6561,7123,5217,6219]
["Тюменская область",6319,6874,4835,5974]
["Челябинская область",5704,6172,4439,5621]
["Ханты-Мансийский авт.округ - Югра",9228,9949,7520,8536]
["Ямало-Ненецкий авт.округ",10638,11099,7920,9787]
["Сибирский"]
["федеральный округ"]
["Республика Алтай",5967,6250,5055,5751]
["Республика Бурятия",6462,6950,5176,6004]
["Республика Тыва",6176,6578,4916,5987]
["Республика Хакасия",6042,6418,4787,6102]
["Алтайский край",6026,6521,4771,5940]
["Забайкальский край",6515,6997,5008,6304]
["Красноярский край",7249,7766,5483,7069]
["Иркутская область",6265,6733,4898,5962]
["Кемеровская область",5279,5662,4100,5200]
["Новосибирская область",6568,7110,5148,6410]
["Омская область",5363,5768,4269,5147]
["Томская область",6656,7106,5263,6271]
["Дальневосточный"]
["федеральный округ"]
["Республика Саха (Якутия)",10354,11230,8402,9555]
["Камчатский край",12778,13311,10710,12303]
["Приморский край",7671,8301,6037,7435]
["Хабаровский край",9132,9810,7338,8591]
["Амурская область",8131,8714,6460,7760]
["Магаданская область",10592,11188,8308,10459]
["Сахалинская область",9994,10505,8195,9581]
["Еврейская авт.область",7603,8022,6243,7368]
["Чукотский авт.округ",11929,12146,9917,11956]
[" Данные скорректированы на основании постановления от 21 августа 2012г. № 358-пп \"О внесении изменений в приложение к постановлению Правительства Архангельской области от 17 июля 2012г. № 311-пп \"Об утверждении величины прожиточного минимума в Архангельской области во II квартале 2012 года\"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,123,123,123,123,123,123]

{"sheet":"регионы","index":7,"n_rows":83,"n_cols":91,"rows_kept":83,"cut":false,"hidden":true,"merged":[[6,3,11,3],[1,3,5,3]]}
[1,"г.Москва",null,null,"к/з min, % ","к/з max, % (включительно)","Алтайский край","Амурская область","Архангельская область","Астраханская область","Белгородская область","Брянская область","Владимирская область","Волгоградская область","Вологодская область","Воронежская область","г. Владивосток","г. Сочи","г.Москва","г.Санкт-Петербург","Еврейская автономная область","Забайкальский край","Ивановская область","Иркутская область","Кабардино-Балкарская Республика","Калининградская область","Калужская область","Камчатский край","Карачаево-Черкесская Республика","Кемеровская область","Кировская область","Костромская область","Краснодарский край","Красноярский край","Курганская область","Курская область","Ленинградская область","Липецкая область","Магаданская область","Московская область","Мурманская область","Нижегородская область","Новгородская область","Новосибирская область","Омская область","Оренбургская область","Орловская область","Пензенская область","Пермский край","Приморский край (за исключением г. Владивосток)","Псковская область","Республика Адыгея","Республика Алтай","Республика Башкортостан","Республика Бурятия","Республика Дагестан","Республика Ингушетия","Республика Калмыкия","Республика Карелия","Республика Коми","Республика Марий Эл","Республика Мордовия","Республика Саха (Якутия)","Республика Северная Осетия - Алания","Республика Татарстан","Республика Тыва","Республика Хакасия","Ростовская область","Рязанская область","Самарская область","Саратовская область","Сахалинская область","Свердловская область","Смоленская область","Ставропольский край","Тамбовская область","Тверская область","Томская область","Тульская область","Тюменская область","Удмуртская Республика","Ульяновская область","Хабаровский край","Ханты-Мансийский автономный округ - Югра","Челябинская область","Чеченская Республика","Чувашская Республика","Чукотский автономный округ","Ямало-Ненецкий автономный округ","Ярославская область","ставка"]
[2,"г.Санкт-Петербург",null,"Вторичка",30,50,2.7,4.2,3.2,2.4,3.2,2.6,3.1,3,2.7,2.8,5,6.1,10,5.7,2.6,2.8,2.7,3.5,2.6,3,4.2,3.2,1.9,2.9,2.6,2.8,3,3.2,2.6,2.1,3.9,2.8,2.6,7.1,2.6,3.2,2.9,3.1,2.6,2.8,2.4,2.7,3.1,3.1,2.7,2.1,2.8,3.5,2.7,2.7,1.7,2.1,3.1,3.9,2.7,2.7,4.0999999999999996,1.9,3.5,3.1,2.9,3.9,2.9,3,2.1,4.2,4.0999999999999996,3,2.6,2.4,3.1,3,2.9,3.1,2.8,2.6,4.0999999999999996,5,2.7,1.8,2.8,2.6,3.9,3.1,0.1]
[7,"Алтайский край",null,null,50,60,2.4,3.8,2.9,2.1,2.9,2.2999999999999998,2.8,2.7,2.4,2.5,4.5,5.5,9,5.0999999999999996,2.2999999999999998,2.5,2.4,3.1,2.2999999999999998,2.7,3.8,2.9,1.7,2.6,2.2999999999999998,2.5,2.7,2.9,2.2999999999999998,1.9,3.5,2.5,2.2999999999999998,6.4,2.2999999999999998,2.9,2.6,2.8,2.2999999999999998,2.5,2.1,2.4,2.8,2.8,2.4,1.9,2.5,3.1,2.4,2.4,1.5,1.9,2.8,3.5,2.4,2.4,3.7,1.7,3.1,2.8,2.6,3.5,2.6,2.7,1.9,3.8,3.7,2.7,2.2999999999999998,2.1,2.8,2.7,2.6,2.8,2.5,2.2999999999999998,3.7,4.5,2.4,1.6,2.5,2.2999999999999998,3.5,2.8,0.1]
[7,"Амурская область",null,null,60,70,2.1,3.4,2.6,1.9,2.6,2,2.5,2.4,2.1,2.2000000000000002,4,4.9000000000000004,8,4.5999999999999996,2,2.2000000000000002,2.1,2.8,2,2.4,3.4,2.6,1.5,2.2999999999999998,2,2.2000000000000002,2.4,2.6,2,1.7,3.1,2.2000000000000002,2,5.8,2,2.6,2.2999999999999998,2.5,2,2.2000000000000002,1.9,2.1,2.5,2.5,2.1,1.7,2.2000000000000002,2.8,2.1,2.1,1.3,1.7,2.5,3.1,2.1,2.1,3.3,1.5,2.8,2.5,2.2999999999999998,3.1,2.2999999999999998,2.4,1.7,3.4,3.3,2.4,2,1.9,2.5,2.4,2.2999999999999998,2.5,2.2000000000000002,2,3.3,4,2.1,1.4,2.2000000000000002,2,3.1,2.5,0.105]
[5,"Архангельская область",null,null,70,80,1.9,3.1,2.4,1.7,2.4,1.8,2.2999999999999998,2.2000000000000002,1.9,2,3.6,4.4000000000000004,7.3,4.2,1.8,2,1.9,2.5,1.8,2.2000000000000002,3.1,2.4,1.4,2.1,1.8,2,2.2000000000000002,2.4,1.8,1.5,2.8,2,1.8,5.3,1.8,2.4,2.1,2.2999999999999998,1.8,2,1.7,1.9,2.2999999999999998,2.2999999999999998,1.9,1.5,2,2.5,1.9,1.9,1.2,1.5,2.2999999999999998,2.8,1.9,1.9,3,1.4,2.5,2.2999999999999998,2.1,2.8,2.1,2.2000000000000002,1.5,3.1,3,2.2000000000000002,1.8,1.7,2.2999999999999998,2.2000000000000002,2.1,2.2999999999999998,2,1.8,3,3.6,1.9,1.3,2,1.8,2.8,2.2999999999999998,0.105]
[8,"Астраханская область",null,null,80,90,1.7,2.8,2.2000000000000002,1.5,2.2000000000000002,1.6,2.1,2,1.7,1.8,3.3,4,6.6,3.8,1.6,1.8,1.7,2.2999999999999998,1.6,2,2.8,2.2000000000000002,1.3,1.9,1.6,1.8,2,2.2000000000000002,1.6,1.4,2.5,1.8,1.6,4.8,1.6,2.2000000000000002,1.9,2.1,1.6,1.8,1.5,1.7,2.1,2.1,1.7,1.4,1.8,2.2999999999999998,1.7,1.7,1.1000000000000001,1.4,2.1,2.5,1.7,1.7,2.7,1.3,2.2999999999999998,2.1,1.9,2.5,1.9,2,1.4,2.8,2.7,2,1.6,1.5,2.1,2,1.9,2.1,1.8,1.6,2.7,3.3,1.7,1.2,1.8,1.6,2.5,2.1,0.105]
[5,"Белгородская область",null,"Первичка","к/з min","к/з max (включительно)"]
[7,"Брянская область",null,null,30,50,2.7,4.2,3.2,2.4,3.2,2.6,3.1,3,2.7,2.8,5,6.1,10,5.7,2.6,2.8,2.7,3.5,2.6,3,4.2,3.2,1.9,2.9,2.6,2.8,3,3.2,2.6,2.1,3.9,2.8,2.6,7.1,2.6,3.2,2.9,3.1,2.6,2.8,2.4,2.7,3.1,3.1,2.7,2.1,2.8,3.5,2.7,2.7,1.7,2.1,3.1,3.9,2.7,2.7,4.0999999999999996,1.9,3.5,3.1,2.9,3.9,2.9,3,2.1,4.2,4.0999999999999996,3,2.6,2.4,3.1,3,2.9,3.1,2.8,2.6,4.0999999999999996,5,2.7,1.8,2.8,2.6,3.9,3.1,0.1]
[6,"Владимирская область",null,null,50,60,2.4,3.8,2.9,2.1,2.9,2.2999999999999998,2.8,2.7,2.4,2.5,4.5,5.5,9,5.0999999999999996,2.2999999999999998,2.5,2.4,3.1,2.2999999999999998,2.7,3.8,2.9,1.7,2.6,2.2999999999999998,2.5,2.7,2.9,2.2999999999999998,1.9,3.5,2.5,2.2999999999999998,6.4,2.2999999999999998,2.9,2.6,2.8,2.2999999999999998,2.5,2.1,2.4,2.8,2.8,2.4,1.9,2.5,3.1,2.4,2.4,1.5,1.9,2.8,3.5,2.4,2.4,3.7,1.7,3.1,2.8,2.6,3.5,2.6,2.7,1.9,3.8,3.7,2.7,2.2999999999999998,2.1,2.8,2.7,2.6,2.8,2.5,2.2999999999999998,3.7,4.5,2.4,1.6,2.5,2.2999999999999998,3.5,2.8,0.1]
[6,"Волгоградская область",null,null,60,70,2.1,3.4,2.6,1.9,2.6,2,2.5,2.4,2.1,2.2000000000000002,4,4.9000000000000004,8,4.5999999999999996,2,2.2000000000000002,2.1,2.8,2,2.4,3.4,2.6,1.5,2.2999999999999998,2,2.2000000000000002,2.4,2.6,2,1.7,3.1,2.2000000000000002,2,5.8,2,2.6,2.2999999999999998,2.5,2,2.2000000000000002,1.9,2.1,2.5,2.5,2.1,1.7,2.2000000000000002,2.8,2.1,2.1,1.3,1.7,2.5,3.1,2.1,2.1,3.3,1.5,2.8,2.5,2.2999999999999998,3.1,2.2999999999999998,2.4,1.7,3.4,3.3,2.4,2,1.9,2.5,2.4,2.2999999999999998,2.5,2.2000000000000002,2,3.3,4,2.1,1.4,2.2000000000000002,2,3.1,2.5,0.105]
[7,"Вологодская область",null,null,70,80,1.9,3.1,2.4,1.7,2.4,1.8,2.2999999999999998,2.2000000000000002,1.9,2,3.6,4.4000000000000004,7.3,4.2,1.8,2,1.9,2.5,1.8,2.2000000000000002,3.1,2.4,1.4,2.1,1.8,2,2.2000000000000002,2.4,1.8,1.5,2.8,2,1.8,5.3,1.8,2.4,2.1,2.2999999999999998,1.8,2,1.7,1.9,2.2999999999999998,2.2999999999999998,1.9,1.5,2,2.5,1.9,1.9,1.2,1.5,2.2999999999999998,2.8,1.9,1.9,3,1.4,2.5,2.2999999999999998,2.1,2.8,2.1,2.2000000000000002,1.5,3.1,3,2.2000000000000002,1.8,1.7,2.2999999999999998,2.2000000000000002,2.1,2.2999999999999998,2,1.8,3,3.6,1.9,1.3,2,1.8,2.8,2.2999999999999998,0.105]
[7,"Воронежская область",null,null,80,90,1.7,2.8,2.2000000000000002,1.5,2.2000000000000002,1.6,2.1,2,1.7,1.8,3.3,4,6.6,3.8,1.6,1.8,1.7,2.2999999999999998,1.6,2,2.8,2.2000000000000002,1.3,1.9,1.6,1.8,2,2.2000000000000002,1.6,1.4,2.5,1.8,1.6,4.8,1.6,2.2000000000000002,1.9,2.1,1.6,1.8,1.5,1.7,2.1,2.1,1.7,1.4,1.8,2.2999999999999998,1.7,1.7,1.1000000000000001,1.4,2.1,2.5,1.7,1.7,2.7,1.3,2.2999999999999998,2.1,1.9,2.5,1.9,2,1.4,2.8,2.7,2,1.6,1.5,2.1,2,1.9,2.1,1.8,1.6,2.7,3.3,1.7,1.2,1.8,1.6,2.5,2.1,0.105]
[7,"Еврейская авт.область"]
[7,"Забайкальский край"]
[7,"Ивановская область"]
[5,"Иркутская область",null,null,null,null,null,null,null,null," "]
[8,"Кабардино-Балкарская Республика"]
[6,"Калининградская область"]
[4,"Калужская область"]
[5,"Камчатский край"]
[9,"Карачаево-Черкесская Республика"]
[6,"Кемеровская область"]
[7,"Кировская область"]
[7,"Костромская область"]
[5,"Краснодарский край"]
[5,"Красноярский край"]
[7,"Курганская область"]
[8,"Курская область"]
[4,"Ленинградская область"]
[7,"Липецкая область"]
[8,"Магаданская область"]
[3,"Московская область"]
[8,"Мурманская область"]
[5,"Ненецкий авт.округ"]
[5,"Нижегородская область"]
[6,"Новгородская область"]
[6,"Новосибирская область"]
[7,"Омская область"]
[7,"Оренбургская область"]
[8,"Орловская область"]
[7,"Пензенская область"]
[6,"Пермский край"]
[4,"Приморский край"]
[7,"Псковская область"]
[8,"Республика Адыгея"]
[7,"Республика Алтай"]
[5,"Республика Башкортостан"]
[7,"Республика Бурятия"]
[8,"Республика Дагестан"]
[9,"Республика Ингушетия"]
[8,"Республика Калмыкия"]
[6,"Республика Карелия"]
[5,"Республика Коми"]
[7,"Республика Марий Эл"]
[7,"Республика Мордовия"]
[4,"Республика Саха (Якутия)"]
[8,"Республика Северная Осетия - Алания"]
[5,"Республика Татарстан"]
[7,"Республика Тыва"]
[6,"Республика Хакасия"]
[5,"Ростовская область"]
[6,"Рязанская область"]
[6,"Самарская область"]
[8,"Саратовская область"]
[4,"Сахалинская область"]
[4,"Свердловская область"]
[6,"Смоленская область"]
[7,"Ставропольский край"]
[8,"Тамбовская область"]
[6,"Тверская область"]
[6,"Томская область"]
[6,"Тульская область"]
[5,"Тюменская область"]
[7,"Удмуртская Республика"]
[8,"Ульяновская область"]
[4,"Хабаровский край",null,null,null,"                                                                                                                                                                              "]
[3,"Ханты-Мансийский авт.округ - Югра"]
[7,"Челябинская область"]
[9,"Чеченская Республика"]
[7,"Чувашская Республика"]
[8,"Чукотский авт.округ"]
[4,"Ямало-Ненецкий авт.округ"]
[5,"Ярославская область"]