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

{"sheet":"Расчет займов","index":0,"n_rows":375,"n_cols":8,"rows_kept":375,"merged":[[0,2,0,7]]}
[null,null,"Простой расчет займов"]
[]
[{"$nulls":4},"Введите значения"]
[null,null,"Сумма займа"]
[null,null,"Годовая процентная ставка"]
[null,null,"Период займа в годах"]
[null,null,"Начальная дата займа"]
[]
[null,null,"Сумма ежемесячного платежа",null,{"$f":"IF(Values_Entered,Monthly_Payment,\"\")","v":""}]
[null,null,"Количество платежей",null,{"$f":"IF(Values_Entered,Loan_Years*12,\"\")","v":""}]
[null,null,"Общий процент",null,{"$f":"IF(Values_Entered,Total_Cost-Loan_Amount,\"\")","v":""}]
[null,null,"Общая сумма займа",null,{"$f":"IF(Values_Entered,Monthly_Payment*Number_of_Payments,\"\")","v":""}]
[]
[]
[null,"№","Дата платежа","Остаток на начало периода","Платеж","Основная сумма","Процент","Остаток на конец периода"]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]