{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Расчет","Калькулятор_от дохода","Параметры","Печать","Расчет по доходу заемщика","Справочники и промежут.расчет","График_польз.срок","График_180","График_240","График_300","График_360","Прогноз переменной ставки","Графики","ШаблонПечати","Справочник","Инструкция","Лист1"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":58,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Калькулятор_от дохода","index":1,"n_rows":206,"n_cols":28,"rows_kept":206,"cut":false,"hidden":false,"merged":[[52,15,52,21],[56,15,56,21],[58,15,58,21],[61,13,61,21],[54,15,54,21],[50,15,50,21],[33,12,33,13],[36,12,36,13],[38,12,38,13],[40,12,40,13],[44,12,44,13],[44,15,44,21],[46,15,46,21],[48,15,48,21],[27,15,27,19],[5,12,7,21],[11,15,11,19],[15,17,15,19],[17,15,17,19],[19,15,19,17]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Версия 1.31."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"ПРЕДВАРИТЕЛЬНЫЙ РАСЧЕТ ПАРАМЕТРОВ КРЕДИТОВАНИЯ"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Продукт",null,null,"Перекредитование",null,null,null,null,null,{"$f":"IF(P12=$M$121,\"Заявки до 30.12.2016\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Опции"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Материнский капитал",{"$f":"IF(P16=\"да\",'Справочники и промежут.расчет'!$J157,\"\")","v":""},null,"НЕТ",null,"Размер материнского капитала",null,null,null,453026]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора",{"$f":"IF(P18=\"да\",'Справочники и промежут.расчет'!$J158,\"\")","v":""},null,"НЕТ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Переменная ставка",{"$f":"IF(P20=\"да\",'Справочники и промежут.расчет'!$J156,\"\")","v":""},null,"НЕТ",null,null,null,"Дата выдачи ",null,"2018-03-01"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Апартаменты",{"$f":"IF(P22=\"да\",'Справочники и промежут.расчет'!$J159,\"\")","v":""},null,"НЕТ",null,null,null,"Строительство апартаментов завершено",null,"ДА"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Легкая ипотека",{"$f":"IF(P24=\"да\",'Справочники и промежут.расчет'!$J161,\"\")","v":""},null,"НЕТ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Вычет из ставки от контрагента",{"$f":"IF(P26=\"да\",'Справочники и промежут.расчет'!$J160,\"\")","v":""},null,"НЕТ",null,null,null,"размер вычета, п.п."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Регион предмета ипотеки",null,null,"Нижегородская область",null,null,null,null,null,{"$f":"VLOOKUP(P28,'Справочники и промежут.расчет'!$B$24:$D$106,3,FALSE)","v":" "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Доходы заемщиков:",null,null,"Заемщик 1:",null,"Заемщик 2:",null,"Заемщик 3:",null,"Заемщик 4:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Вид дохода",null,null,"Работа по найму",null,"Работа по найму",null,"Работа по найму",null,"Работа по найму"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Средний доход за 6 месяцев за вычетом налогов",null,null,70000,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Обязательства заемщика:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Алименты",null,null,11000,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ежемесячные платежи по текущим кредитным обязательствам заемщика, с оставшимся сроком исполнения более 3 месяцев",null,null,null,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Лимит по имеющимся кредитным картам \n(вне зависимости от факта его использования)",null,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Возраст заемщика, полных лет",null,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Общее количество несовершеннолетних детей всех заемщиков, за исключением детей, содержание которых обеспечено алиментами",null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Социальная категория заемщика",null,null,"НЕТ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Личное страхование заемщика",null,null,"ДА"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Первоначальный взнос, %",{"$f":"IF(P51<'Справочники и промежут.расчет'!$M$82,\"малый взнос\",\"\")","v":""},null,0.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cумма кредита, руб.",{"$f":"IF($N$62<>$R$135,\"не учитывается в расчете\",IF($P$53>'Справочники и промежут.расчет'!$Q$118,\"превышение суммы\",IF($P$53<'Справочники и промежут.расчет'!$I$126,\"сумма меньше предельной\",\"\")))","v":""},null,1000000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Сумма платежа, руб.",{"$f":"IF($N$62<>$R$137,\"не учитывается в расчете\",\"\")","v":"не учитывается в расчете"},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Срок кредита, мес.",null,null,228]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Стоимость жилья, руб.",{"$f":"IF($N$62<>$R$136,\"не учитывается в расчете\",\"\")","v":"не учитывается в расчете"},null,2500000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Предварительные параметры кредитования"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Выбор параметра расчета","По сумме кредита"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Срок кредита (первоначальный), мес.",{"$f":"'Расчет по доходу заемщика'!$E$41","v":228},null,{"$f":"'Расчет по доходу заемщика'!$F$41","v":180},null,{"$f":"'Расчет по доходу заемщика'!$G$41","v":240},null,{"$f":"'Расчет по доходу заемщика'!$H$41","v":300},null,{"$f":"'Расчет по доходу заемщика'!I41","v":360}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Срок кредита (расчетный), мес.",{"$f":"IF($P$20=\"нет\",$N$64,График_польз.срок!$D$6)","v":228},null,{"$f":"IF($P$20=\"нет\",$P$64,График_180!$D$6)","v":180},null,{"$f":"IF($P$20=\"нет\",$R$64,График_240!$D$6)","v":240},null,{"$f":"IF($P$20=\"нет\",$T$64,График_300!$D$6)","v":300},null,{"$f":"IF($P$20=\"нет\",$V$64,График_360!$D$6)","v":360}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N62=R134,\"Максимальная сумма кредита\",\"Сумма кредита\")","v":"Сумма кредита"},{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$42,'Расчет по доходу заемщика'!$E$76)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$42,'Расчет по доходу заемщика'!$F$76)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$42,'Расчет по доходу заемщика'!$G$76)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$42,'Расчет по доходу заемщика'!$H$76)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$51,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$61,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$42,'Расчет по доходу заемщика'!$I$76)))","v":1000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Сумма первоначального взноса",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$43,'Расчет по доходу заемщика'!$E$77)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$43,'Расчет по доходу заемщика'!$F$77)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$43,'Расчет по доходу заемщика'!$G$77)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$43,'Расчет по доходу заемщика'!$H$77)))","v":1000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$53,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$63,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$43,'Расчет по доходу заемщика'!$I$77)))","v":1000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Стоимость жилья",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$44,'Расчет по доходу заемщика'!$E$78)))","v":2000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$44,'Расчет по доходу заемщика'!$F$78)))","v":2000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$44,'Расчет по доходу заемщика'!$G$78)))","v":2000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$44,'Расчет по доходу заемщика'!$H$78)))","v":2000000},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$54,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$64,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$44,'Расчет по доходу заемщика'!$I$78)))","v":2000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P$20=\"да\",\"Переменная ставка\",\"Фиксированная ставка\")","v":"Фиксированная ставка"},{"$f":"IF($P$20=\"да\",График_польз.срок!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_180!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_240!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_300!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09},null,{"$f":"IF($P$20=\"да\",График_360!I12,'Расчет по доходу заемщика'!$E$28)","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P$12=$M$120,\"ставка повышается на 4,0 п.п. и, соответственно, платеж до подтверждения целевого использования займа\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"в т.ч. вычет из ставки по соц.категории",{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0},null,{"$f":"IF($P$20=\"да\",0,'Справочники и промежут.расчет'!$I$67)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Аннуитетный платеж по графику",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$46,'Расчет по доходу заемщика'!$E$80)))","v":9200},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$46,'Расчет по доходу заемщика'!$F$80)))","v":10197},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$46,'Расчет по доходу заемщика'!$G$80)))","v":9025},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$46,'Расчет по доходу заемщика'!$H$80)))","v":8408},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$56,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$66,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$46,'Расчет по доходу заемщика'!$I$80)))","v":8056}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Платеж после получения МСК",{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$47,'Расчет по доходу заемщика'!$E$81)))","v":9200},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$47,'Расчет по доходу заемщика'!$F$81)))","v":10197},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$47,'Расчет по доходу заемщика'!$G$81)))","v":9025},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$H$47,'Расчет по доходу заемщика'!$H$81)))","v":8408},null,{"$f":"IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$57,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$67,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$47,'Расчет по доходу заемщика'!$I$81)))","v":8056}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Максимальный платеж",{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":31000},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":31000},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":31000},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":31000},null,{"$f":"IF($N$62=$R$137,$P$55,'Расчет по доходу заемщика'!$E$23)","v":31000}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Прогноз переплата за весь срок\"&IF(P16=\"да\",\" при погашении долга на сумму МСК\",\"\")","v":"Прогноз переплата за весь срок"},{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$E$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$E$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$E$45,'Расчет по доходу заемщика'!$E$79))),График_польз.срок!$D$8)","v":1097600},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$F$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$F$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$F$45,'Расчет по доходу заемщика'!$F$79))),График_180!$D$8)","v":835460},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$G$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$G$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$45,'Расчет по доходу заемщика'!$G$79))),График_240!$D$8)","v":1166000},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$H$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$H$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$G$45,'Расчет по доходу заемщика'!$G$79))),График_300!$D$8)","v":1522400},null,{"$f":"IF($P$20=\"нет\",IF($N$62=$R$135,'Расчет по доходу заемщика'!$I$55,IF($N$62=$R$136,'Расчет по доходу заемщика'!$I$65,IF($N$62=$R$134,'Расчет по доходу заемщика'!$I$45,'Расчет по доходу заемщика'!$I$79))),График_360!$D$8)","v":1900160}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ипотечный продукт",null,null,"Классификация кредитной истории",null,"Выпадающий список (да/нет)",null,null,null,"Работа по найму",null,null,null,"Вариант работы"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Приобретение готового жилья",null,null,"Положительная",null,"ДА",null,null,null,"Предприниматель",null,null,null,"Рефинансирование",null,"Агентская технология"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Приобретение жилья на этапе строительства",null,null,"Неопределенная",null,"НЕТ",null,null,null,"Владелец компании",null,null,null,null,null,"Рефинансирование"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Семейная ипотека с гос.поддержкой"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Перекредитование"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Целевой кредит под залог имеющейся квартиры"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Прожиточный минимум в регионе"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Алтайский край",9542,null,null,null,"Основания для вычетов к ставке"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Амурская область",12176,null,null,null,"НЕТ"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Архангельская область",12377,null,null,null,"З ребенка в семье"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Астраханская область",9741,null,null,null,"Программа ЖРС"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Белгородская область",8837,null,null,null,"Квартира в ДФО"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Брянская область",9916,null,null,null,"Квартира в Байкальском регионе"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Владимирская область",10070,null,null,null,"Квартира АИЖК"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Волгоградская область",9858,null,null,null,{"$f":"IF($Z$116=$AB$116,\"Социальная ипотека Московской области\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Вологодская область",11192]
[null,null,null,null,null,null,null,null,null,null,null,null,"Воронежская область",8960,null,null,null,"Параметр расчета"]
[null,null,null,null,null,null,null,null,null,null,null,null,"г.Москва",17642,null,null,null,"По доходу заемщика"]
[null,null,null,null,null,null,null,null,null,null,null,null,"г.Санкт-Петербург",11659,null,null,null,"По сумме кредита"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Еврейская авт.область",13402,null,null,null,"По стоимости жилья"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Забайкальский край",11103,null,null,null,"По максимальному платежу"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ивановская область",10378]
[null,null,null,null,null,null,null,null,null,null,null,null,"Иркутская область",10506]
[null,null,null,null,null,null,null,null,null,null,null,null,"Кабардино-Балкарская Республика",11169]
[null,null,null,null,null,null,null,null,null,null,null,null,"Калининградская область",10922]
[null,null,null,null,null,null,null,null,null,null,null,true,"Калужская область",10387]
[null,null,null,null,null,null,null,null,null,null,null,false,"Камчатский край",20394]
[null,null,null,null,null,null,null,null,null,null,null,null,"Карачаево-Черкесская Республика",9535]
[null,null,null,null,null,null,null,null,null,null,null,null,"Кемеровская область",9531]
[null,null,null,null,null,null,null,null,null,null,null,null,"Кировская область",9943]
[null,null,null,null,null,null,null,null,null,null,null,null,"Костромская область",10270]
[null,null,null,null,null,null,null,null,null,null,null,null,"Краснодарский край",10685]
[null,null,null,null,null,null,null,null,null,null,null,null,"Красноярский край",11787]
[null,null,null,null,null,null,null,null,null,null,null,null,"Курганская область",10069]
[null,null,null,null,null,null,null,null,null,null,null,null,"Курская область",9254]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ленинградская область",9908]
[null,null,null,null,null,null,null,null,null,null,null,null,"Липецкая область",9050]
[null,null,null,null,null,null,null,null,null,null,null,null,"Магаданская область",18983]
[null,null,null,null,null,null,null,null,null,null,null,null,"Московская область",12495]
[null,null,null,null,null,null,null,null,null,null,null,null,"Мурманская область",14632]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ненецкий авт.округ",21642]
[null,null,null,null,null,null,null,null,null,null,null,null,"Нижегородская область",9630]
[null,null,null,null,null,null,null,null,null,null,null,null,"Новгородская область",10851]
[null,null,null,null,null,null,null,null,null,null,null,null,"Новосибирская область",11233]
[null,null,null,null,null,null,null,null,null,null,null,null,"Омская область",9222]
[null,null,null,null,null,null,null,null,null,null,null,null,"Оренбургская область",9007]
[null,null,null,null,null,null,null,null,null,null,null,null,"Орловская область",9694]
[null,null,null,null,null,null,null,null,null,null,null,null,"Пензенская область",9182]
[null,null,null,null,null,null,null,null,null,null,null,null,"Пермский край",10278]
[null,null,null,null,null,null,null,null,null,null,null,null,"Приморский край",13223]
[null,null,null,null,null,null,null,null,null,null,null,null,"Псковская область",11234]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Адыгея",9458]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Алтай",9890]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Башкортостан",9142]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Бурятия",9967]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Дагестан",9562]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Ингушетия",9246]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Калмыкия",8899]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Карелия",13389]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Коми",12914]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Марий Эл",9535]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Мордовия",8659]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Саха (Якутия)",17388]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Северная Осетия - Алания",9464]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Татарстан",8848]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Тыва",9991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Республика Хакасия",9647]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ростовская область",10232]
[null,null,null,null,null,null,null,null,null,null,null,null,"Рязанская область",9614]
[null,null,null,null,null,null,null,null,null,null,null,null,"Самарская область",10691]
[null,null,null,null,null,null,null,null,null,null,null,null,"Саратовская область",9153]
[null,null,null,null,null,null,null,null,null,null,null,null,"Сахалинская область",14637]
[null,null,null,null,null,null,null,null,null,null,null,null,"Свердловская область",10653]
[null,null,null,null,null,null,null,null,null,null,null,null,"Смоленская область",10516]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ставропольский край",8997]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тамбовская область",9116]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тверская область",10579]
[null,null,null,null,null,null,null,null,null,null,null,null,"Томская область",10997]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тульская область",9897]
[null,null,null,null,null,null,null,null,null,null,null,null,"Тюменская область",10674]
[null,null,null,null,null,null,null,null,null,null,null,null,"Удмуртская Республика",9075]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ульяновская область",9900]
[null,null,null,null,null,null,null,null,null,null,null,null,"Хабаровский край",13799]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ханты-Мансийский авт.округ - Югра",15427]
[null,null,null,null,null,null,null,null,null,null,null,null,"Челябинская область",9945]
[null,null,null,null,null,null,null,null,null,null,null,null,"Чеченская Республика",10080]
[null,null,null,null,null,null,null,null,null,null,null,null,"Чувашская Республика",8931]
[null,null,null,null,null,null,null,null,null,null,null,null,"Чукотский авт.округ",20157]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ямало-Ненецкий авт.округ",16603]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ярославская область",10004]

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

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

{"sheet":"Расчет по доходу заемщика","index":4,"n_rows":82,"n_cols":9,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Ипотечный продукт",null,{"$f":"'Калькулятор_от дохода'!$P$12","v":"Перекредитование"}]
[null,null,"Регион предмета ипотеки",null,{"$f":"'Калькулятор_от дохода'!$P$28","v":"Нижегородская область"}]
[]
[null,null,"Доходы заемщика:",null,"Заемщик 1:","Заемщик 2:","Заемщик 3:","Заемщик 4:"]
[null,null,"Средний доход заемщика за последние 6 мес. за вычетом налоговых отчислений, руб.",null,{"$f":"'Калькулятор_от дохода'!P34","v":70000},{"$f":"'Калькулятор_от дохода'!R34","v":0},{"$f":"'Калькулятор_от дохода'!T34","v":0},{"$f":"'Калькулятор_от дохода'!V34","v":0}]
[null,null,"Обязательства заемщика:"]
[null,null,"Алименты, руб.",null,{"$f":"'Калькулятор_от дохода'!P37","v":11000},{"$f":"'Калькулятор_от дохода'!R37","v":0},{"$f":"'Калькулятор_от дохода'!T37","v":0},{"$f":"'Калькулятор_от дохода'!V37","v":0}]
[null,null,"Ежемесячные платежи по текущим кредитным обязательствам, с оставшимся сроком исполнения более 3 месяцев, руб.",null,{"$f":"'Калькулятор_от дохода'!P39","v":0},{"$f":"'Калькулятор_от дохода'!R39","v":0},{"$f":"'Калькулятор_от дохода'!T39","v":0},{"$f":"'Калькулятор_от дохода'!U39","v":0}]
[null,null,"Лимит по кредитным картам (вне зависимости от факта его использования), руб.",null,{"$f":"'Калькулятор_от дохода'!P41","v":0},{"$f":"'Калькулятор_от дохода'!R41","v":0},{"$f":"'Калькулятор_от дохода'!T41","v":0},{"$f":"'Калькулятор_от дохода'!V41","v":0}]
[null,null,"Расходы по кредитным картам, принимаемые в расчет, руб.",null,{"$f":"E10*'Справочники и промежут.расчет'!$D$8","v":0},{"$f":"F10*'Справочники и промежут.расчет'!$D$8","v":0},{"$f":"G10*'Справочники и промежут.расчет'!$D$8","v":0},{"$f":"H10*'Справочники и промежут.расчет'!$D$8","v":0}]
[null,null,"Классификация кредитной истории заемщика"]
[null,null,"возраст заемщика",null,{"$f":"'Калькулятор_от дохода'!P43","v":0},{"$f":"'Калькулятор_от дохода'!R43","v":0},{"$f":"'Калькулятор_от дохода'!T43","v":0},{"$f":"'Калькулятор_от дохода'!V43","v":0}]
[]
[null,null,"Совокупный доход заемщиков, руб.",null,{"$f":"SUM(E6:H6)","v":70000}]
[null,null,"Совокупные обязательства заещиков, руб.",null,{"$f":"SUM(E8:H9)+SUM(E11:H11)","v":11000}]
[null,null,"Общее количество заемщиков, чьи доходы принимаются в расчет",null,{"$f":"COUNTIF(E6:H6,\">0\")","v":1}]
[null,null,"Общее количество несовершеннолетних детей всех заемщиков для расчета",null,{"$f":"IF('Калькулятор_от дохода'!$P$28=\"Чеченская республика\",MIN('Калькулятор_от дохода'!P45,2),'Калькулятор_от дохода'!P45)","v":1}]
[]
[null,null,"Прожиточный минимум в регионе Предмета ипотеки",null,{"$f":"VLOOKUP(E3,'Справочники и промежут.расчет'!$B$24:$C$106,2,0)","v":9630}]
[null,null,"Максимальный платеж с учетом ограничения по ПМ",null,{"$f":"MAX($E$15-$E$16-$E$18*'Справочники и промежут.расчет'!$I$134*$E$20-$E$17*$E$20,0)","v":46962.5}]
[null,null,"Максимальный платежей заемщиков без учета ПМ",null,{"$f":"MAX(E15*'Справочники и промежут.расчет'!$B$11-E16,0)","v":31000}]
[null,null,"Максимальный платеж по ипотечному кредиту",null,{"$f":"MIN(E21,E22)","v":31000}]
[null,null,"Максимальный срок кредита, лет",null,{"$f":"MAX(MIN('Справочники и промежут.расчет'!$I$131-MAX($E$13:$H$13),'Справочники и промежут.расчет'!$I$129),0)","v":30}]
[null,null,"Основания для применения вычетов к ставке",null,{"$f":"'Калькулятор_от дохода'!P47","v":"НЕТ"}]
[null,null,"Личное страхование заемщика",null,{"$f":"'Калькулятор_от дохода'!P49","v":"ДА"}]
[null,null,"Первоначальный взнос, % ",null,{"$f":"'Калькулятор_от дохода'!$P$51","v":0.5}]
[null,null,"Ставка",null,{"$f":"'Справочники и промежут.расчет'!$I$70","v":0.09}]
[null,null,"Расчет "]
[null,null,"Максимальная сумма кредита по платежу",null,{"$f":"-PV($E$28/12,'Справочники и промежут.расчет'!$I$129*12-2,$E$23)","v":3848513.1200376078}]
[null,null,"Максимальная сумма кредита по продукту",null,{"$f":"'Справочники и промежут.расчет'!$J$123","v":10000000}]
[null,null,"Максимальная сумма кредита с учетом МСК по К/З",null,{"$f":"IF(AND(E27<0.2,'Калькулятор_от дохода'!$P$16=\"да\"),'Калькулятор_от дохода'!$V$16/(1-0.8/(1-$E$27)),100000000000000)","v":100000000000000}]
[null,null,"Максимальная сумма кредита +сумма  МСК ",null,{"$f":"E30+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3848513.1200376078}]
[null,null,"Максимальная сумма кредита с опцией МСК",null,{"$f":"MIN(E32,E33)","v":3848513.1200376078}]
[null,null,null,null,{"$f":"E37-E36","v":0},{"$f":"F37-F36","v":0},0,0,0]
[null,null,"сумма кредита после погашения на сумму МСК",null,{"$f":"E37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3369641.6824499839},{"$f":"F37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3040181.0312517532},{"$f":"G37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3435137.287477836},{"$f":"H37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3687395.7292867638},{"$f":"I37-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3848513.1200376078}]
[null,null,"Расчет максимальной суммы кредита по платежу для различных сроков",null,{"$f":"-PV($E$28/12,E$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3369641.6824499839},{"$f":"-PV($E$28/12,F$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3040181.0312517532},{"$f":"-PV($E$28/12,G$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3435137.287477836},{"$f":"-PV($E$28/12,H$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3687395.7292867638},{"$f":"-PV($E$28/12,I$41-2,$E$23)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":3848513.1200376078}]
[]
[null,null,"по доходу",null,"месяцев"]
[null,null,"плановый ",null,{"$f":"'Калькулятор_от дохода'!$P$57","v":228},180,240,300,360]
[null,null,"расчетный",null,{"$f":"IF($E$24*12-E40>=0,E40,0)","v":228},{"$f":"IF($E$24*12-F40>=0,F40,0)","v":180},{"$f":"IF($E$24*12-G40>=0,G40,0)","v":240},{"$f":"IF($E$24*12-H40>=0,H40,0)","v":300},{"$f":"IF($E$24*12-I40>=0,I40,0)","v":360}]
[null,null,"Максимальная сумма кредита ",null,{"$f":"IF(MIN(E37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(E37,$E$31,$E$32))","v":3369641.6824499839},{"$f":"IF(MIN(F37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(F37,$E$31,$E$32))","v":3040181.0312517532},{"$f":"IF(MIN(G37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(G37,$E$31,$E$32))","v":3435137.287477836},{"$f":"IF(MIN(H37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(H37,$E$31,$E$32))","v":3687395.7292867638},{"$f":"IF(MIN(I37,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(I37,$E$31,$E$32))","v":3848513.1200376078}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E42/(1-$E$27)*$E$27","v":3369641.6824499839},{"$f":"F42/(1-$E$27)*$E$27","v":3040181.0312517532},3435137.287477836,3687395.7292867638,3848513.1200376078]
[null,null,"Стоимость жилья",null,{"$f":"E42+E43","v":6739283.3648999678},6080362.0625035064,6870274.574955672,7374791.4585735276,7697026.2400752157]
[null,null,"Переплата",null,{"$f":"E47*E41-E42","v":3698586.3175500161},{"$f":"F47*F41-F42","v":2539998.9687482468},4005102.712522164,5612904.2707132362,7311846.8799623922]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$41-2,E$42)*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,F41-2,F42)*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,G41-2,G42)*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,H41-2,H42)*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,I41-2,I42)*'Справочники и промежут.расчет'!$J$136,1)","v":31001}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"CEILING(-PMT($E$28/12,E$41-2,E$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,F$41-2,F$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,G$41-2,G$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,H$41-2,H$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":31001},{"$f":"CEILING(-PMT($E$28/12,I$41-2,I$42-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":31001}]
[]
[null,null,"По сумме кредита",null,"месяцев"]
[null,null,"расчетный",null,{"$f":"$E$41","v":228},{"$f":"F41","v":180},{"$f":"G41","v":240},300,360]
[null,null,"запрашиваемая сумма кредита",null,{"$f":"MIN('Калькулятор_от дохода'!$P$53,E42)","v":1000000},{"$f":"MIN('Калькулятор_от дохода'!$P$53,F42)","v":1000000},{"$f":"MIN('Калькулятор_от дохода'!$P$53,G42)","v":1000000},{"$f":"MIN('Калькулятор_от дохода'!$P$53,H42)","v":1000000},{"$f":"MIN('Калькулятор_от дохода'!$P$53,I42)","v":1000000}]
[null,null,"сумма кредита после погашения МСК",null,{"$f":"MAX(E51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1000000},{"$f":"MAX(F51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1000000},{"$f":"MAX(G51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1000000},{"$f":"MAX(H51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1000000},{"$f":"MAX(I51-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1000000}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E51/(1-$E$27)*$E$27","v":1000000},1000000,1000000,1000000,1000000]
[null,null,"Стоимость жилья",null,{"$f":"E53+E51","v":2000000},2000000,2000000,2000000,2000000]
[null,null,"Переплата",null,{"$f":"MAX(E57*E50-E52,0)","v":1097600},{"$f":"MAX(F57*F50-F52,0)","v":835460},1166000,1522400,1900160]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$50-2,E$51)*'Справочники и промежут.расчет'!$J$136,1)","v":9200},{"$f":"CEILING(-PMT($E$28/12,F50-2,F51)*'Справочники и промежут.расчет'!$J$136,1)","v":10197},{"$f":"CEILING(-PMT($E$28/12,G50-2,G51)*'Справочники и промежут.расчет'!$J$136,1)","v":9025},{"$f":"CEILING(-PMT($E$28/12,H50-2,H51)*'Справочники и промежут.расчет'!$J$136,1)","v":8408},{"$f":"CEILING(-PMT($E$28/12,I50-2,I51)*'Справочники и промежут.расчет'!$J$136,1)","v":8056}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"MAX(CEILING(-PMT($E$28/12,E$50-2,E$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":9200},{"$f":"MAX(CEILING(-PMT($E$28/12,F$50-2,F$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":10197},{"$f":"MAX(CEILING(-PMT($E$28/12,G$50-2,G$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":9025},{"$f":"MAX(CEILING(-PMT($E$28/12,H$50-2,H$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":8408},{"$f":"MAX(CEILING(-PMT($E$28/12,I$50-2,I$52)*'Справочники и промежут.расчет'!$J$136,1),0)","v":8056}]
[]
[null,null,"По стоимости жилья",null,"месяцев"]
[null,null,"расчетный",null,{"$f":"$E$41","v":228},{"$f":"F41","v":180},{"$f":"G41","v":240},300,360]
[null,null,"сумма кредита",null,{"$f":"IF(E64-E63>E42,0,E64-E63)","v":1250000},{"$f":"IF(F64-F63>F42,0,F64-F63)","v":1250000},{"$f":"IF(G64-G63>G42,0,G64-G63)","v":1250000},1250000,1250000]
[null,null,"сумма кредита после погашения МСК",null,{"$f":"MAX(E61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1250000},{"$f":"MAX(F61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1250000},{"$f":"MAX(G61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1250000},{"$f":"MAX(H61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1250000},{"$f":"MAX(I61-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0),0)","v":1250000}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E64*'Калькулятор_от дохода'!$P$51","v":1250000},{"$f":"F64*'Калькулятор_от дохода'!$P$51","v":1250000},{"$f":"G64*'Калькулятор_от дохода'!$P$51","v":1250000},{"$f":"H64*'Калькулятор_от дохода'!$P$51","v":1250000},{"$f":"I64*'Калькулятор_от дохода'!$P$51","v":1250000}]
[null,null,"Стоимость жилья",null,{"$f":"'Калькулятор_от дохода'!$P$59","v":2500000},{"$f":"'Калькулятор_от дохода'!$P$59","v":2500000},{"$f":"'Калькулятор_от дохода'!$P$59","v":2500000},{"$f":"'Калькулятор_от дохода'!$P$59","v":2500000},{"$f":"'Калькулятор_от дохода'!$P$59","v":2500000}]
[null,null,"Переплата",null,{"$f":"MAX(E67*E60-E62,0)","v":1372000},{"$f":"MAX(F67*F60-F62,0)","v":1044280},1457440,1902700,2374840]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$60-2,E$61)*'Справочники и промежут.расчет'!$J$136,1)","v":11500},{"$f":"CEILING(-PMT($E$28/12,F60-2,F61)*'Справочники и промежут.расчет'!$J$136,1)","v":12746},{"$f":"CEILING(-PMT($E$28/12,G60-2,G61)*'Справочники и промежут.расчет'!$J$136,1)","v":11281},{"$f":"CEILING(-PMT($E$28/12,H60-2,H61)*'Справочники и промежут.расчет'!$J$136,1)","v":10509},{"$f":"CEILING(-PMT($E$28/12,I60-2,I61)*'Справочники и промежут.расчет'!$J$136,1)","v":10069}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"MAX(CEILING(-PMT($E$28/12,E$60-2,E$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":11500},{"$f":"MAX(CEILING(-PMT($E$28/12,F$60-2,F$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":12746},{"$f":"MAX(CEILING(-PMT($E$28/12,G$60-2,G$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":11281},{"$f":"MAX(CEILING(-PMT($E$28/12,H$60-2,H$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":10509},{"$f":"MAX(CEILING(-PMT($E$28/12,I$60-2,I$62)*'Справочники и промежут.расчет'!$J$136,1),0)","v":10069}]
[]
[]
[null,null,"сумма кредита после погашения на сумму МСК",null,{"$f":"E71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"F71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"G71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"H71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"I71-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0}]
[null,null,"Расчет максимальной суммы кредита по платежу для различных сроков",null,{"$f":"-PV($E$28/12,E$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,F$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,G$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,H$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0},{"$f":"-PV($E$28/12,I$41-2,$E$82)/'Справочники и промежут.расчет'!$J$136+IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0)","v":0}]
[]
[null,null,"по доходу",null,"месяцев"]
[null,null,"плановый ",null,{"$f":"'Калькулятор_от дохода'!$P$57","v":228},180,240,300,360]
[null,null,"расчетный",null,{"$f":"IF($E$24*12-E74>=0,E74,0)","v":228},{"$f":"IF($E$24*12-F74>=0,F74,0)","v":180},{"$f":"IF($E$24*12-G74>=0,G74,0)","v":240},{"$f":"IF($E$24*12-H74>=0,H74,0)","v":300},{"$f":"IF($E$24*12-I74>=0,I74,0)","v":360}]
[null,null,"Максимальная сумма кредита ",null,{"$f":"IF(MIN(E71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(E71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(F71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(F71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(G71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(G71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(H71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(H71,$E$31,$E$32))","v":0},{"$f":"IF(MIN(I71,$E$31,$E$32)<'Справочники и промежут.расчет'!$I$126,0,MIN(I71,$E$31,$E$32))","v":0}]
[null,null,"Сумма Первоначального взноса",null,{"$f":"E76/(1-$E$27)*$E$27","v":0},{"$f":"F76/(1-$E$27)*$E$27","v":0},0,0,0]
[null,null,"Стоимость жилья",null,{"$f":"E76+E77","v":0},0,0,0,0]
[null,null,"Переплата",null,{"$f":"E81*E75-E76","v":0},{"$f":"F81*F75-F76","v":0},0,0,0]
[null,null,"Ежемесячный платеж с учетом огр.суммы кредита",null,{"$f":"CEILING(-PMT($E$28/12,E$75-2,E$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F$75-2,F$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G$75-2,G$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H$75-2,H$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I$75-2,I$76)*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[null,null,"Платеж после погашения кредита на сумму МСК",null,{"$f":"CEILING(-PMT($E$28/12,E$75-2,E$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,F$75-2,F$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,G$75-2,G$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,H$75-2,H$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0},{"$f":"CEILING(-PMT($E$28/12,I$75-2,I$76-IF('Калькулятор_от дохода'!$P$16=\"да\",'Калькулятор_от дохода'!$V$16,0))*'Справочники и промежут.расчет'!$J$136,1)","v":0}]
[null,null,"максимальный платеж",null,{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0},{"$f":"'Калькулятор_от дохода'!$P$55","v":0}]

{"sheet":"Справочники и промежут.расчет","index":5,"n_rows":169,"n_cols":24,"rows_kept":169,"cut":false,"hidden":true,"merged":[[71,9,71,10]]}
[]
[1,"Ипотечный продукт",2,"Классификация кредитной истории"]
[null,"Приобретение готового жилья",null,"Положительная"]
[null,"Приобретение жилья на этапе строительства",null,"Неопределенная"]
[null,"Семейная ипотека с гос.поддержкой"]
[null,"Целевой кредит под залог имеющейся квартиры"]
[null,"Перекредитование",3,"Норма учета в расходах лимита по кредитным картам"]
[null,null,null,0.08]
[]
[4,"Значение коэффициентов О/Д"]
[null,0.6]
[]
[]
[]
[]
[5,"Расчет максимального О/Д для каждого заемщика",null,null,null,null,null,"5.1.","Конвертер названия регионов"]
[null,null,"Заемщик1","Заемщик2","Заемщик3","Заемщик4",null,null,"г.Москва","Москва"]
[null,"Регион",{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Нижегородская область"},{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Нижегородская область"},{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Нижегородская область"},{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Нижегородская область"},null,null,"г.Санкт-Петербург","С.Петербург"]
[null,"доход",{"$f":"'Расчет по доходу заемщика'!E6","v":70000},{"$f":"'Расчет по доходу заемщика'!F6","v":0},{"$f":"'Расчет по доходу заемщика'!G6","v":0},{"$f":"'Расчет по доходу заемщика'!H6","v":0},null,null,"Московская область","МО"]
[null,"кредитная история",0.6,0.6,0.6,0.6,null,null,"Ленинградская область","ЛО"]
[null,"максимальный О/Д",0.6,0.6,0.6,0.6]
[]
[6,"Прожиточный минимум в регионе",null,null,null,null,null,7,"Основания для вычетов из ставки"]
[null,"Алтайский край",9542," ",null,null,null,null,"НЕТ"]
[null,"Амурская область",12176,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,"З ребенка в семье"]
[null,"Архангельская область",12377," ",null,null,null,null,"Программа ЖРС"]
[null,"Астраханская область",9741," ",null,null,null,null,"ОПК"]
[null,"Белгородская область",8837," ",null,null,null,null,"Квартира в ДФО"]
[null,"Брянская область",9916," ",null,null,null,null,"Квартира АИЖК"]
[null,"Владимирская область",10070," ",null,null,null,null,"Социальная ипотека Московской области"]
[null,"Волгоградская область",9858," "]
[null,"Вологодская область",11192," ",null,null,null,8,"Основания для надбавки к ставке"]
[null,"Воронежская область",8960," ",null,null,null,null,"ДА"]
[null,"г.Москва",17642," ",null,null,null,null,"НЕТ"]
[null,"г.Санкт-Петербург",11659," "]
[null,"Еврейская авт.область",13402,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Забайкальский край",11103,"Выбрать соц.категорию: Квартира в Байкальском регионе",null,null,null,9,"Таблица ставок"]
[null,"Ивановская область",10378," ",null,null,null,null,"К/З","Приобретение готового жилья","Приобретение жилья на этапе строительства","Семейная ипотека с гос.поддержкой","Перекредитование","Целевой кредит под залог имеющейся квартиры"]
[null,"Иркутская область",10506,"Выбрать соц.категорию: Квартира в Байкальском регионе",null,null,null,null,0.9,9.7500000000000003E-2,9.5000000000000001E-2,"-",9.5000000000000001E-2,{"$f":"J39+4%","v":0.13750000000000001}]
[null,"Кабардино-Балкарская Республика",11169," ",null,null,null,null,0.8,9.7500000000000003E-2,9.5000000000000001E-2,0.06,9.5000000000000001E-2,{"$f":"J40+4%","v":0.13750000000000001}]
[null,"Калининградская область",10922," ",null,null,null,null,0.7,9.5000000000000001E-2,9.2499999999999999E-2,0.06,9.2499999999999999E-2,0.13500000000000001]
[null,"Калужская область",10387," ",null,null,null,null,0.5,9.2499999999999999E-2,0.09,0.06,0.09,0.13250000000000001]
[null,"Камчатский край",20394,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,"Вычеты 1"]
[null,"Карачаево-Черкесская Республика",9535," ",null,null,null,null,"НЕТ",0,0,0,0,0]
[null,"Кемеровская область",9531," ",null,null,null,null,{"$f":"I25","v":"З ребенка в семье"},0,2.5000000000000001E-3,0,0,0]
[null,"Кировская область",9943," ",null,null,null,null,{"$f":"I26","v":"Программа ЖРС"},0,2.5000000000000001E-3,0,0,0]
[null,"Костромская область",10270," ",null,null,null,null,{"$f":"I27","v":"ОПК"},0,0,0,0,0]
[null,"Краснодарский край",10685," ",null,null,null,null,{"$f":"I28","v":"Квартира в ДФО"},0,2.5000000000000001E-3,0,0,0]
[null,"Красноярский край",11787," ",null,null,null,null,"Квартира в Байкальском регионе",0,2.5000000000000001E-3,0,0,0]
[null,"Курганская область",10069," ",null,null,null,null,{"$f":"I29","v":"Квартира АИЖК"},0.02]
[null,"Курская область",9254," ",null,null,null,null,{"$f":"I30","v":"Социальная ипотека Московской области"},2.5000000000000001E-3,2.5000000000000001E-3,0,0,0]
[null,"Ленинградская область",9908," ",null,null,null,null,"Вычет 2: "]
[null,"Липецкая область",9050," ",null,null,null,"9.1.","ДА",{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0},{"$f":"'Калькулятор_от дохода'!$V$26/100","v":0}]
[null,"Магаданская область",18983,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,"НЕТ",0,0,0,0,0]
[null,"Московская область",12495," ",null,null,null,null,"Надбавки"]
[null,"Мурманская область",14632," ",null,null,null,null,"нет страховки",7.0000000000000001E-3,7.0000000000000001E-3,0,7.0000000000000001E-3,7.0000000000000001E-3]
[null,"Ненецкий авт.округ",21642," ",null,null,null,null,"\"Справка по форме кредитора\"",5.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"Нижегородская область",9630," ",null,null,null,null,"Легкая ипотека",5.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,0]
[null,"Новгородская область",10851," ",null,null,null,"9.2."]
[null,"Новосибирская область",11233," ",null,null,null,null,"Расчет базовой ставки"]
[null,"Омская область",9222," ",null,null,null,null,"Продукт","К/З","Базовая ставка","Строка К/З","Столбец продукт"]
[null,"Оренбургская область",9007," ",null,null,null,null,{"$f":"'Расчет по доходу заемщика'!$E$2","v":"Перекредитование"},{"$f":"1-'Расчет по доходу заемщика'!$E$27","v":0.5},{"$f":"IF(I66=I30,INDEX(J39:N42,L62,M62),INDEX(J39:N42,L62,M62))","v":0.09},{"$f":"MATCH(J62,I39:I42,-1)","v":4},{"$f":"MATCH(I62,J38:N38,0)","v":4}]
[null,"Орловская область",9694," "]
[null,"Пензенская область",9182," ",null,null,null,null,"Расчет надбавки и вычетов"]
[null,"Пермский край",10278," ",null,null,null,null,"Вычет 1","Зарплатный проект","Положит КИ ","К/З>70","Право на вычет","Вычет 2","К/З","Надбавка (есть/нет ЛС)","Надбавка Серый доход","Надбавка \"Легкая ипотека\""]
[null,"Приморский край",13223,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,{"$f":"'Расчет по доходу заемщика'!E25","v":"НЕТ"},0,0,{"$f":"IF(AND(O66>0.7,O66<=0.8),1,0)","v":0},{"$f":"'Калькулятор_от дохода'!$P$26","v":"НЕТ"},null,{"$f":"J62","v":0.5},{"$f":"'Расчет по доходу заемщика'!E26","v":"ДА"},{"$f":"'Калькулятор_от дохода'!$P$18","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!P24","v":"НЕТ"}]
[null,"Псковская область",11234," ",null,null,null,"9.3.",{"$f":"IFERROR(INDEX($J$44:$N$51,MATCH(I66,$I$44:$I$51,0),MATCH($I$62,$J$38:$N$38,0)),0)","v":0},null,null,null,null,{"$f":"INDEX($J$53:$N$54,MATCH(M66,$I$53:$I$54,0),MATCH(I62,$J$38:$N$38,0))","v":0},null,{"$f":"IF('Расчет по доходу заемщика'!$E$2=$B$5,0,IF(P66=I33,0,J56))","v":0},{"$f":"IF(Q66=\"да\",INDEX(J57:N57,1,MATCH(I62,J38:N38,0)),0)","v":0},{"$f":"IF(R66=\"да\",INDEX(J58:N58,1,MATCH(I62,J38:N38,0)),0)","v":0}]
[null,"Республика Адыгея",9458," "]
[null,"Республика Алтай",9890," ",null,null,null,null,"Расчет итоговой ставки"]
[null,"Республика Башкортостан",9142," ",null,null,null,10,{"$f":"K62-I67-N67+P67+Q67+R67","v":0.09}]
[null,"Республика Бурятия",9967,"Выбрать соц.категорию: Квартира в Байкальском регионе"]
[null,"Республика Дагестан",9562," ",null,null,null,null,"Ограничения по ПВ","Материнский капитал"]
[null,"Республика Ингушетия",9246," ",null,null,null,null,"Продукт","МК","ПС","СТ","АП","Бизнес","Легкая ипотека"]
[null,"Республика Калмыкия",8899," ",null,null,null,null,{"$f":"B3","v":"Приобретение готового жилья"},0.1,0.3,0.2,0.3,0.5,0.5]
[null,"Республика Карелия",13389," ",null,null,null,null,{"$f":"B4","v":"Приобретение жилья на этапе строительства"},0.1,0.3,0.2,0.2,0.5,0.5]
[null,"Республика Коми",12914," ",null,null,null,null,{"$f":"B5","v":"Семейная ипотека с гос.поддержкой"},0.2,0.3,0.2,0.2,0.5,0.5]
[null,"Республика Марий Эл",9535," ",null,null,null,null,{"$f":"B6","v":"Целевой кредит под залог имеющейся квартиры"},0.4,0.4,0.4,0.4,0.5,0.5]
[null,"Республика Мордовия",8659," ",null,null,null,null,{"$f":"B7","v":"Перекредитование"},0.2,0.3,0.2,{"$f":"IF('Калькулятор_от дохода'!$V$22=\"нет\",20%,30%)","v":0.3},0.5,0.5]
[null,"Республика Саха (Якутия)",17388,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Республика Северная Осетия - Алания",9464," ",null,null,null,null,"Расчет ограчения по К/З"]
[null,"Республика Татарстан",8848," ",null,null,null,null,"Продукт","Главная опция","строка","столбец","Минимальный ПВ"]
[null,"Республика Тыва",9991," ",null,null,null,null,{"$f":"'Калькулятор_от дохода'!P12","v":"Перекредитование"},{"$f":"IF(I141=\"Работа по найму\",IF('Калькулятор_от дохода'!$P$24=\"ДА\",\"Легкая ипотека\",IF('Калькулятор_от дохода'!$P$20=\"ДА\",\"ПС\",IF('Калькулятор_от дохода'!$P$16=\"ДА\",\"МК\",IF('Калькулятор_от дохода'!$P$22=\"ДА\",\"АП\",\"СТ\")))),N73)","v":"СТ"},{"$f":"MATCH($I$82,$I$74:$I$78,0)","v":5},{"$f":"MATCH($J$82,$J$73:$O$73,0)","v":3},{"$f":"INDEX(J74:O78,K82,L82)","v":0.2}]
[null,"Республика Хакасия",9647," "]
[null,"Ростовская область",10232," "]
[null,"Рязанская область",9614," "]
[null,"Самарская область",10691," ",null,null,null,11]
[null,"Саратовская область",9153," "]
[null,"Сахалинская область",14637,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Свердловская область",10653," ",null,null,null,null,"Ограничение по максимальной сумме кредита для Продукта \"Ипотека с гос.поддержкой\""]
[null,"Смоленская область",10516," ",null,null,null,null,"Москва, МО, ЛО, С.Петербург",8000000]
[null,"Ставропольский край",8997," ",null,null,null,null,"иные регионы",3000000]
[null,"Тамбовская область",9116," "]
[null,"Тверская область",10579," ",null,null,null,"11.1."]
[null,"Томская область",10997," "]
[null,"Тульская область",9897," ",null,null,null,null,"Ограничение по максимальной сумме кредита для иных продуктов"]
[null,"Тюменская область",10674," ",null,null,null,null,null,"Массив: Москва",null,null,null,null,"Массив: Иное",null,null,null,null,"Массив: ЛО"]
[null,"Удмуртская Республика",9075," ",null,null,null,null,null,0.50009999999999999,0.60009999999999997,0.70009999999999994,0.80010000000000003,0.90010000000000001,0.50009999999999999,0.60009999999999997,0.70009999999999994,0.80010000000000003,0.90010000000000001,0.50009999999999999,0.60009999999999997,0.70009999999999994,0.80010000000000003,0.90010000000000001]
[null,"Ульяновская область",9900," ",null,null,null,null,{"$f":"B3","v":"Приобретение готового жилья"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Хабаровский край",13799,"Выбрать соц. категорию: Квартира в ДФО",null,null,null,null,{"$f":"B4","v":"Приобретение жилья на этапе строительства"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Ханты-Мансийский авт.округ - Югра",15427," ",null,null,null,null,{"$f":"B5","v":"Семейная ипотека с гос.поддержкой"},8000000,8000000,8000000,8000000,8000000,3000000,3000000,3000000,3000000,3000000,8000000,8000000,8000000,8000000,8000000]
[null,"Челябинская область",9945," ",null,null,null,null,{"$f":"B6","v":"Целевой кредит под залог имеющейся квартиры"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Чеченская Республика",10080," ",null,null,null,null,{"$f":"B7","v":"Перекредитование"},20000000,20000000,20000000,20000000,20000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Чувашская Республика",8931," "]
[null,"Чукотский авт.округ",20157,"Выбрать соц. категорию: Квартира в ДФО"]
[null,"Ямало-Ненецкий авт.округ",16603," "]
[null,"Ярославская область",10004," "]
[null,null,null,null,null,null,null,"11.2."]
[]
[]
[null,null,null,null,null,null,null,null,"Расчет ограчения максимальной суммы кредита для продукта \"Ипотека с гос.поддержкой\""]
[null,null,null,null,null,null,null,null,"Регион","Максимальная сумма"]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,'Справочники и промежут.расчет'!$I$17:$J$20,2,0),'Расчет по доходу заемщика'!$E$3)","v":"Нижегородская область"},{"$f":"IF(OR(I112=\"Москва\",I112=\"МО\",I112=\"С.Петербург\",I112=\"ЛО\"),J90,J91)","v":3000000}]
[null,null,null,null,null,null,null,"11.3."]
[]
[]
[null,null,null,null,null,null,null,null,"Расчет ограчения максимальной суммы кредита для иных продуктов"]
[null,null,null,null,null,null,null,null,"Регион","Продукт",null,"К/З","Массив","строка","столбец",null,"Максимальная сумма"]
[null,null,null,null,null,null,null,"11.4.",{"$f":"IFERROR(VLOOKUP('Расчет по доходу заемщика'!$E$3,'Справочники и промежут.расчет'!$I$17:$J$20,2,0),\"Иное\")","v":"Иное"},{"$f":"'Расчет по доходу заемщика'!$E$2","v":"Перекредитование"},null,{"$f":"1-'Расчет по доходу заемщика'!$E$27","v":0.5},{"$f":"IF(OR($I$118=$J$18,$I$118=$J$19,$I$118=$J$17),\"Москва\",IF($I$118=$J$20,\"ЛО\",\"Иное\"))","v":"Иное"},{"$f":"MATCH($J$118,$I$98:$I$104,0)","v":5},{"$f":"IFERROR(MATCH($L$118,$J$97:$N$97),0)+1","v":1},null,{"$f":"INDEX(IF(M118=\"ЛО\",ЛО,IF(M118=\"Москва\",Москва,Иное)),N118,O118)","v":10000000}]
[]
[]
[null,null,null,null,null,null,null,null,"Органичение максимальной суммы кредита по продукту"]
[null,null,null,null,null,null,null,12,"Продукт","Сумма"]
[null,null,null,null,null,null,null,null,{"$f":"'Расчет по доходу заемщика'!$E$2","v":"Перекредитование"},{"$f":"IF($I$123=$B$5,$J$112,$Q$118)","v":10000000}]
[]
[null,null,null,null,null,null,null,13,"Минимальная сумма кредита"]
[null,null,null,null,null,null,null,null,500000]
[null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,"Максимальный срок кредита, лет"]
[null,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,15,"Максимальный возраст заемщика на дату окончания срока кредита, лет"]
[null,null,null,null,null,null,null,null,65]
[]
[null,null,null,null,null,null,null,null,"Коэффициент учета ПМ на 1 несовершеннолетнего ребенка"]
[null,null,null,null,null,null,null,16,0.25]
[]
[null,null,null,null,null,null,null,null,"Коэффициент платежа для опции ",{"$f":"IF(AND('Калькулятор_от дохода'!$P$20=\"да\",OR('Калькулятор_от дохода'!$P$12=$B$4,'Калькулятор_от дохода'!$P$12=$B$7,'Калькулятор_от дохода'!$P$12=$B$3)),I138,J138)","v":1}]
[null,null,null,null,null,null,null,null,"переменная ставка","стандартный продукт"]
[null,null,null,null,null,null,null,null,0.95,1]
[]
[null,null,null,null,null,null,null,17,"Вид дохода"]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND('Калькулятор_от дохода'!$P$32='Калькулятор_от дохода'!$V$115,'Калькулятор_от дохода'!$R$32='Калькулятор_от дохода'!$V$115,'Калькулятор_от дохода'!$T$32='Калькулятор_от дохода'!$V$115,'Калькулятор_от дохода'!$V$32='Калькулятор_от дохода'!$V$115),'Калькулятор_от дохода'!V115,\"Иное\")","v":"Работа по найму"}]
[]
[]
[null,null,null,null,null,null,null,18,"Сочетание отдельных продуктов и опций"]
[null,null,null,null,null,null,null,null,null,"Приобретение готового жилья","Приобретение жилья на этапе строительства","Семейная ипотека с гос.поддержкой","Перекредитование","Целевой кредит под залог имеющейся квартиры","Военная ипотека"]
[null,null,null,null,null,null,null,null,"Переменая ставка",1,1,-1,1,-1,-1]
[null,null,null,null,null,null,null,null,"Мат.капитал",1,1,-1,-1,-1,-1]
[null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора",1,1,1,1,1,-1]
[null,null,null,null,null,null,null,null,"Аппартаменты",1,1,-1,1,-1,-1]
[null,null,null,null,null,null,null,null,"Вычет от контрагента",1,1,-1,1,1,1]
[null,null,null,null,null,null,null,null,"Легкая ипотека",1,1,1,1,-1,-1]
[]
[null,null,null,null,null,null,null," 18.1 ","Проверка сочетаемости продукта и опции",null,"выбранный продукт","выбор опции"]
[null,null,null,null,null,null,null,null,null,"решение о возможности применения",{"$f":"'Калькулятор_от дохода'!$P$12","v":"Перекредитование"},"Переменая ставка","Мат.капитал","Справка о доходах по форме кредитора","Аппартаменты","Вычет от контрагента","Легкая ипотека"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Калькулятор_от дохода'!$P$20","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!$P$16","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!$P$18","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!$P$22","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!$P$26","v":"НЕТ"},{"$f":"'Калькулятор_от дохода'!P24","v":"НЕТ"}]
[null,null,null,null,null,null,null,null,"Переменая ставка",{"$f":"IF(COUNTIF(K156:Q156,\"<\"&\"0\")>0,\"!\",\"\")","v":""},{"$f":"HLOOKUP($K$154,$J$145:$O$151,2,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,2,0)*IF(L$155=\"нет\",0,1)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Мат.капитал",{"$f":"IF(COUNTIF(K157:Q157,\"<\"&\"0\")>0,\"!\",\"\")","v":"!"},{"$f":"HLOOKUP($K$154,$J$145:$O$151,3,0)","v":-1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,3,0)*IF(L$155=\"нет\",0,1)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора","",{"$f":"HLOOKUP($K$154,$J$145:$O$151,4,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,4,0)*IF(L$155=\"нет\",0,1)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Аппартаменты","",{"$f":"HLOOKUP($K$154,$J$145:$O$151,5,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,5,0)*IF(L$155=\"нет\",0,1)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Вычет от контрагента","",{"$f":"HLOOKUP($K$154,$J$145:$O$151,6,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,6,0)*IF(L$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(M$154,$J$163:$O$169,6,0)*IF(M$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(N$154,$J$163:$O$169,6,0)*IF(N$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(O$154,$J$163:$O$169,6,0)*IF(O$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(P$154,$J$163:$O$169,6,0)*IF(P$155=\"нет\",0,1)","v":0},{"$f":"HLOOKUP(Q$154,$J$163:$O$169,6,0)*IF(Q$155=\"нет\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,"Легкая ипотека",{"$f":"IF(COUNTIF(K161:Q161,\"<\"&\"0\")>0,\"!\",\"\")","v":""},{"$f":"HLOOKUP($K$154,$J$145:$O$151,7,0)","v":1},{"$f":"HLOOKUP(L$154,$J$163:$O$169,7,0)*IF(L$155=\"нет\",0,1)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,19,"Сочетение опций между собой"]
[null,null,null,null,null,null,null,null,null,"Переменая ставка","Мат.капитал","Справка о доходах по форме кредитора","Аппартаменты","Вычет от контрагента","Легкая ипотека"]
[null,null,null,null,null,null,null,null,"Переменая ставка",1,-1,1,-1,-1,1]
[null,null,null,null,null,null,null,null,"Мат.капитал",-1,1,1,-1,1,-1]
[null,null,null,null,null,null,null,null,"Справка о доходах по форме кредитора",1,1,1,1,1,-1]
[null,null,null,null,null,null,null,null,"Аппартаменты",-1,-1,1,1,1,-1]
[null,null,null,null,null,null,null,null,"Вычет от контрагента",-1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,"Легкая ипотека",1,-1,-1,-1,1,1]

{"sheet":"График_польз.срок","index":6,"n_rows":372,"n_cols":20,"rows_kept":372,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$N$66","v":1000000}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$E$41","v":228}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$N$72","v":9200}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K372,0)-1","v":228}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":1313723.1543581295},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2018-03-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2018-03-31"},{"$f":"G12-D9","v":30},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":9200},{"$f":"L12+M12","v":1000000},{"$f":"D3","v":1000000},0,{"$f":"L12*I12/365.25*H12","v":5733.0595482546196},{"$f":"MIN(J12-Q12-P12,L12)","v":3466.9404517453804},{"$f":"MIN(J12-Q12,N12)","v":5733.0595482546196},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":996533.05954825459},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2018-04-30"},{"$f":"G13-G12","v":30},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":9200},{"$f":"L13+M13","v":996533.05954825459},{"$f":"S12","v":996533.05954825459},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":5713.1833721945113},3486.8166278054887,5713.1833721945113,0,{"$f":"MAX(N13-P13,0)","v":0},993046.24292044912,0]
[null,null,null,null,null,3,"2018-05-31",{"$f":"G14-G13","v":31},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,993046.24292044912,{"$f":"S13","v":993046.24292044912},0,5882.9663529945728,3317.0336470054272,5882.9663529945728,0,{"$f":"MAX(N14-P14,0)","v":0},989729.20927344367,0]
[null,null,null,null,null,4,"2018-06-30",30,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,989729.20927344367,989729.20927344367,0,5674.1764934116118,3525.8235065883882,5674.1764934116118,0,0,986203.38576685532,0]
[null,null,null,null,null,5,"2018-07-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,986203.38576685532,986203.38576685532,0,5842.4281618680934,3357.5718381319066,5842.4281618680934,0,0,982845.81392872345,0]
[null,null,null,null,null,6,"2018-08-31",31,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,982845.81392872345,982845.81392872345,0,5822.5373639396903,3377.4626360603097,5822.5373639396903,0,0,979468.35129266314,0]
[null,null,null,null,null,7,"2018-09-30",30,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,979468.35129266314,{"$f":"S17","v":979468.35129266314},{"$f":"T17","v":0},5615.3503835916126,3584.6496164083874,5615.3503835916126,0,{"$f":"MAX(N18-P18,0)","v":0},975883.70167625474,0]
[null,null,null,null,null,8,"2018-10-31",31,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,975883.70167625474,{"$f":"S18","v":975883.70167625474},{"$f":"T18","v":0},5781.2926863438188,3418.7073136561812,5781.2926863438188,0,0,972464.99436259852,0]
[null,null,null,null,null,9,"2018-11-30",30,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,972464.99436259852,972464.99436259852,0,5575.1997212738706,3624.8002787261294,5575.1997212738706,0,0,968840.19408387237,0]
[null,null,null,null,null,10,"2018-12-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9200,968840.19408387237,968840.19408387237,0,5739.5658096062507,3460.4341903937493,5739.5658096062507,0,0,965379.75989347859,0]
[null,null,null,null,null,11,"2019-01-31",31,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,965379.75989347859,965379.75989347859,0,8111.5687422671763,1088.4312577328237,8111.5687422671763,0,0,964291.3286357458,0]
[null,null,null,null,null,12,"2019-02-28",28,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,964291.3286357458,964291.3286357458,0,7318.3177631164617,1881.6822368835383,7318.3177631164617,0,0,962409.64639886224,0]
[null,null,null,null,null,13,"2019-03-31",31,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,962409.64639886224,{"$f":"S23","v":962409.64639886224},{"$f":"T23","v":0},8086.6124703575861,1113.3875296424139,8086.6124703575861,0,0,961296.2588692198,0]
[null,null,null,null,null,14,"2019-04-30",30,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,961296.2588692198,961296.2588692198,0,7816.7005854663457,1383.2994145336543,7816.7005854663457,0,0,959912.95945468615,0]
[null,null,null,null,null,15,"2019-05-31",31,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,959912.95945468615,959912.95945468615,0,8065.6341480258234,1134.3658519741766,8065.6341480258234,0,0,958778.59360271192,0]
[null,null,null,null,null,16,"2019-06-30",30,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,958778.59360271192,958778.59360271192,0,7796.2283997263639,1403.7716002736361,7796.2283997263639,0,0,957374.82200243825,0]
[null,null,null,null,null,17,"2019-07-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,957374.82200243825,957374.82200243825,0,8044.3075392894816,1155.6924607105184,8044.3075392894816,0,0,956219.12954172771,0]
[null,null,null,null,null,18,"2019-08-31",31,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,956219.12954172771,956219.12954172771,0,8034.5968749173508,1165.4031250826492,8034.5968749173508,0,0,955053.72641664511,0]
[null,null,null,null,null,19,"2019-09-30",30,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,955053.72641664511,955053.72641664511,0,7765.9399519710778,1434.0600480289222,7765.9399519710778,0,0,953619.66636861616,0]
[null,null,null,null,null,20,"2019-10-31",31,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,953619.66636861616,953619.66636861616,0,8012.7549790151488,1187.2450209848512,8012.7549790151488,0,0,952432.42134763126,0]
[null,null,null,null,null,21,"2019-11-30",30,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,952432.42134763126,952432.42134763126,0,7744.6250277959352,1455.3749722040648,7744.6250277959352,0,0,950977.04637542716,0]
[null,null,null,null,null,22,"2019-12-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,950977.04637542716,950977.04637542716,0,7990.5504594830563,1209.4495405169437,7990.5504594830563,0,0,949767.59683491022,0]
[null,null,null,null,null,23,"2020-01-31",31,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,949767.59683491022,949767.59683491022,0,7980.3881031795754,1219.6118968204246,7980.3881031795754,0,0,948547.98493808974,0]
[null,null,null,null,null,24,"2020-02-29",29,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,948547.98493808974,948547.98493808974,0,7455.9377542977563,1744.0622457022437,7455.9377542977563,0,0,946803.92269238748,0]
[null,null,null,null,null,25,"2020-03-31",31,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,946803.92269238748,946803.92269238748,0,7955.4859376945578,1244.5140623054422,7955.4859376945578,0,0,945559.40863008203,0]
[null,null,null,null,null,26,"2020-04-30",30,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,945559.40863008203,945559.40863008203,0,7688.7376964581626,1511.2623035418374,7688.7376964581626,0,0,944048.14632654015,0]
[null,null,null,null,null,27,"2020-05-31",31,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,944048.14632654015,944048.14632654015,0,7932.3306258073981,1267.6693741926019,7932.3306258073981,0,0,942780.47695234756,0]
[null,null,null,null,null,28,"2020-06-30",30,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,942780.47695234756,942780.47695234756,0,7666.1410446227856,1533.8589553772144,7666.1410446227856,0,0,941246.61799697031,0]
[null,null,null,null,null,29,"2020-07-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,941246.61799697031,941246.61799697031,0,7908.7908846891232,1291.2091153108768,7908.7908846891232,0,0,939955.40888165939,0]
[null,null,null,null,null,30,"2020-08-31",31,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,939955.40888165939,939955.40888165939,0,7897.9415464964077,1302.0584535035923,7897.9415464964077,0,0,938653.35042815574,0]
[null,null,null,null,null,31,"2020-09-30",30,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,938653.35042815574,938653.35042815574,0,7632.5816585123148,1567.4183414876852,7632.5816585123148,0,0,937085.93208666809,0]
[null,null,null,null,null,32,"2020-10-31",31,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,937085.93208666809,937085.93208666809,0,7873.8308708391087,1326.1691291608913,7873.8308708391087,0,0,935759.76295750716,0]
[null,null,null,null,null,33,"2020-11-30",30,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,935759.76295750716,935759.76295750716,0,7609.0526926318862,1590.9473073681138,7609.0526926318862,0,0,934168.815650139,0]
[null,null,null,null,null,34,"2020-12-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,934168.815650139,934168.815650139,0,7849.3199048056858,1350.6800951943142,7849.3199048056858,0,0,932818.13555494475,0]
[null,null,null,null,null,35,"2021-01-31",31,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,932818.13555494475,932818.13555494475,0,7837.9708638415477,1362.0291361584523,7837.9708638415477,0,0,931456.10641878634,0]
[null,null,null,null,null,36,"2021-02-28",28,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,931456.10641878634,931456.10641878634,0,7069.1206762296397,2130.8793237703603,7069.1206762296397,0,0,929325.22709501593,0]
[null,null,null,null,null,37,"2021-03-31",31,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,929325.22709501593,929325.22709501593,0,7808.6218260221876,1391.3781739778124,7808.6218260221876,0,0,927933.84892103809,0]
[null,null,null,null,null,38,"2021-04-30",30,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,927933.84892103809,927933.84892103809,0,7545.4169234647043,1654.5830765352957,7545.4169234647043,0,0,926279.26584450284,0]
[null,null,null,null,null,39,"2021-05-31",31,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,926279.26584450284,926279.26584450284,0,7783.0282460692115,1416.9717539307885,7783.0282460692115,0,0,924862.29409057205,0]
[null,null,null,null,null,40,"2021-06-30",30,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,924862.29409057205,924862.29409057205,0,7520.4408307980812,1679.5591692019188,7520.4408307980812,0,0,923182.73492137017,0]
[null,null,null,null,null,41,"2021-07-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,923182.73492137017,923182.73492137017,0,7757.0097562592346,1442.9902437407654,7757.0097562592346,0,0,921739.74467762944,0]
[null,null,null,null,null,42,"2021-08-31",31,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,921739.74467762944,921739.74467762944,0,7744.8850825890349,1455.1149174109651,7744.8850825890349,0,0,920284.62976021843,0]
[null,null,null,null,null,43,"2021-09-30",30,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,920284.62976021843,920284.62976021843,0,7483.2179339845279,1716.7820660154721,7483.2179339845279,0,0,918567.84769420291,0]
[null,null,null,null,null,44,"2021-10-31",31,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,918567.84769420291,918567.84769420291,0,7718.2333321656652,1481.7666678343348,7718.2333321656652,0,0,917086.08102636854,0]
[null,null,null,null,null,45,"2021-11-30",30,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,917086.08102636854,917086.08102636854,0,7457.2092009536336,1742.7907990463664,7457.2092009536336,0,0,915343.29022732214,0]
[null,null,null,null,null,46,"2021-12-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,915343.29022732214,915343.29022732214,0,7691.1391039223863,1508.8608960776137,7691.1391039223863,0,0,913834.42933124455,0]
[null,null,null,null,null,47,"2022-01-31",31,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,913834.42933124455,913834.42933124455,0,7678.460954462942,1521.539045537058,7678.460954462942,0,0,912312.89028570754,0]
[null,null,null,null,null,48,"2022-02-28",28,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,912312.89028570754,912312.89028570754,0,6923.8366375687383,2276.1633624312617,6923.8366375687383,0,0,910036.72692327632,0]
[null,null,null,null,null,49,"2022-03-31",31,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,910036.72692327632,910036.72692327632,0,7646.5508964477349,1553.4491035522651,7646.5508964477349,0,0,908483.27781972406,0]
[null,null,null,null,null,50,"2022-04-30",30,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,908483.27781972406,908483.27781972406,0,7387.2562221069966,1812.7437778930034,7387.2562221069966,0,0,906670.53404183104,0]
[null,null,null,null,null,51,"2022-05-31",31,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,906670.53404183104,906670.53404183104,0,7618.2665817231473,1581.7334182768527,7618.2665817231473,0,0,905088.80062355415,0]
[null,null,null,null,null,52,"2022-06-30",30,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,905088.80062355415,905088.80062355415,0,7359.6543130785931,1840.3456869214069,7359.6543130785931,0,0,903248.45493663277,0]
[null,null,null,null,null,53,"2022-07-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,903248.45493663277,903248.45493663277,0,7589.5126850117067,1610.4873149882933,7589.5126850117067,0,0,901637.96762164449,0]
[null,null,null,null,null,54,"2022-08-31",31,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,901637.96762164449,901637.96762164449,0,7575.9806232192386,1624.0193767807614,7575.9806232192386,0,0,900013.94824486377,0]
[null,null,null,null,null,55,"2022-09-30",30,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,900013.94824486377,900013.94824486377,0,7318.3885729972499,1881.6114270027501,7318.3885729972499,0,0,898132.33681786107,0]
[null,null,null,null,null,56,"2022-10-31",31,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,898132.33681786107,898132.33681786107,0,7546.5246863628081,1653.4753136371919,7546.5246863628081,0,0,896478.8615042239,0]
[null,null,null,null,null,57,"2022-11-30",30,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,896478.8615042239,896478.8615042239,0,7289.64330915139,1910.35669084861,7289.64330915139,0,0,894568.5048133753,0]
[null,null,null,null,null,58,"2022-12-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,894568.5048133753,894568.5048133753,0,7516.579716008895,1683.420283991105,7516.579716008895,0,0,892885.08452938416,0]
[null,null,null,null,null,59,"2023-01-31",31,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,892885.08452938416,892885.08452938416,0,7502.4348375651753,1697.5651624348247,7502.4348375651753,0,0,891187.51936694933,0]
[null,null,null,null,null,60,"2023-02-28",28,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,891187.51936694933,891187.51936694933,0,6763.5093872284287,2436.4906127715713,6763.5093872284287,0,0,888751.02875417774,0]
[null,null,null,null,null,61,"2023-03-31",31,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,888751.02875417774,888751.02875417774,0,7467.6985824683679,1732.3014175316321,7467.6985824683679,0,0,887018.72733664606,0]
[null,null,null,null,null,62,"2023-04-30",30,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,887018.72733664606,887018.72733664606,0,7212.7190148934669,1987.2809851065331,7212.7190148934669,0,0,885031.44635153958,0]
[null,null,null,null,null,63,"2023-05-31",31,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,885031.44635153958,885031.44635153958,0,7436.4449249907593,1763.5550750092407,7436.4449249907593,0,0,883267.89127653034,0]
[null,null,null,null,null,64,"2023-06-30",30,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,883267.89127653034,883267.89127653034,0,7182.2194033984806,2017.7805966015194,7182.2194033984806,0,0,881250.1106799288,0]
[null,null,null,null,null,65,"2023-07-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,881250.1106799288,881250.1106799288,0,7404.6723878896692,{"$f":"MIN(J76-Q76-P76,L76)","v":1795.3276121103308},{"$f":"MIN(J76-Q76,N76)","v":7404.6723878896692},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":879454.7830678185},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2023-08-31"},31,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":9200},{"$f":"L77+M77","v":879454.7830678185},879454.7830678185,0,{"$f":"L77*I77/365.25*H77","v":7389.5872121427383},1810.4127878572617,7389.5872121427383,0,0,877644.37027996127,0]
[null,null,null,null,null,67,"2023-09-30",{"$f":"G78-G77","v":30},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,877644.37027996127,{"$f":"S77","v":877644.37027996127},0,7136.4922100793574,2063.5077899206426,7136.4922100793574,0,{"$f":"MAX(N78-P78,0)","v":0},875580.8624900406,0]
[null,null,null,null,null,68,"2023-10-31",31,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,875580.8624900406,875580.8624900406,0,7357.036733694551,1842.963266305449,7357.036733694551,0,0,873737.89922373521,0]
[null,null,null,null,null,69,"2023-11-30",30,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,873737.89922373521,873737.89922373521,0,7104.7270655564507,2095.2729344435493,7104.7270655564507,0,0,871642.62628929166,0]
[null,null,null,null,null,70,"2023-12-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,871642.62628929166,871642.62628929166,0,7323.9458455354861,1876.0541544645139,7323.9458455354861,0,0,869766.57213482715,0]
[null,null,null,null,null,71,"2024-01-31",31,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,869766.57213482715,869766.57213482715,0,7308.1823679172758,1891.8176320827242,7308.1823679172758,0,0,867874.75450274441,0]
[null,null,null,null,null,72,"2024-02-29",29,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,867874.75450274441,867874.75450274441,0,6821.8163454548376,2378.1836545451624,6821.8163454548376,0,0,865496.57084819931,0]
[null,null,null,null,null,73,"2024-03-31",31,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,865496.57084819931,865496.57084819931,0,7272.3038355458557,1927.6961644541443,7272.3038355458557,0,0,863568.87468374521,0]
[null,null,null,null,null,74,"2024-04-30",30,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,863568.87468374521,863568.87468374521,0,7022.0384881881546,2177.9615118118454,7022.0384881881546,0,0,861390.91317193338,0]
[null,null,null,null,null,75,"2024-05-31",31,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,861390.91317193338,861390.91317193338,0,7237.8061944549308,1962.1938055450692,7237.8061944549308,0,0,859428.71936638828,0]
[null,null,null,null,null,76,"2024-06-30",30,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,859428.71936638828,859428.71936638828,0,6988.373159529564,2211.626840470436,6988.373159529564,0,0,857217.0925259178,0]
[null,null,null,null,null,77,"2024-07-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,857217.0925259178,857217.0925259178,0,7202.7358164600737,1997.2641835399263,7202.7358164600737,0,0,855219.82834237791,0]
[null,null,null,null,null,78,"2024-08-31",31,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,855219.82834237791,855219.82834237791,0,7185.9538759281531,2014.0461240718469,7185.9538759281531,0,0,853205.78221830609,0]
[null,null,null,null,null,79,"2024-09-30",30,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,853205.78221830609,853205.78221830609,0,6937.7718636231884,2262.2281363768116,6937.7718636231884,0,0,850943.55408192927,0]
[null,null,null,null,null,80,"2024-10-31",31,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,850943.55408192927,850943.55408192927,0,7150.0226351196206,2049.9773648803794,7150.0226351196206,0,0,848893.57671704888,0]
[null,null,null,null,null,81,"2024-11-30",30,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,848893.57671704888,848893.57671704888,0,6902.7075232022862,2297.2924767977138,6902.7075232022862,0,0,846596.28424025117,0]
[null,null,null,null,null,82,"2024-12-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,846596.28424025117,846596.28424025117,0,7113.4948564909819,2086.5051435090181,7113.4948564909819,0,0,844509.77909674216,0]
[null,null,null,null,null,83,"2025-01-31",31,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,844509.77909674216,844509.77909674216,0,7095.9630719997303,2104.0369280002697,7095.9630719997303,0,0,842405.74216874188,0]
[null,null,null,null,null,84,"2025-02-28",28,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,842405.74216874188,842405.74216874188,0,6393.2887537077413,2806.7112462922587,6393.2887537077413,0,0,839599.03092244966,0]
[null,null,null,null,null,85,"2025-03-31",31,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,839599.03092244966,839599.03092244966,0,7054.7006869294946,2145.2993130705054,7054.7006869294946,0,0,837453.73160937917,0]
[null,null,null,null,null,86,"2025-04-30",30,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,837453.73160937917,837453.73160937917,0,6809.685374072159,2390.314625927841,6809.685374072159,0,0,835063.41698345135,0]
[null,null,null,null,null,87,"2025-05-31",31,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,835063.41698345135,835063.41698345135,0,7016.5903537911363,2183.4096462088637,7016.5903537911363,0,0,832880.00733724248,0]
[null,null,null,null,null,88,"2025-06-30",30,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,832880.00733724248,832880.00733724248,0,6772.4945155143341,2427.5054844856659,6772.4945155143341,0,0,830452.50185275683,0]
[null,null,null,null,null,89,"2025-07-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,830452.50185275683,830452.50185275683,0,6977.8473050954444,2222.1526949045556,6977.8473050954444,0,0,828230.34915785224,0]
[null,null,null,null,null,90,"2025-08-31",31,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,828230.34915785224,828230.34915785224,0,6959.1757469279901,2240.8242530720099,6959.1757469279901,0,0,825989.52490478021,0]
[null,null,null,null,null,91,"2025-09-30",30,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,825989.52490478021,825989.52490478021,0,6716.4651306425667,2483.5348693574333,6716.4651306425667,0,0,823505.99003542273,0]
[null,null,null,null,null,92,"2025-10-31",31,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,823505.99003542273,823505.99003542273,0,6919.4794891682741,2280.5205108317259,6919.4794891682741,0,0,821225.469524591,0]
[null,null,null,null,null,93,"2025-11-30",30,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,821225.469524591,821225.469524591,0,6677.726610507968,2522.273389492032,6677.726610507968,0,0,818703.19613509893,0]
[null,null,null,null,null,94,"2025-12-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,818703.19613509893,818703.19613509893,0,6879.1241860057999,2320.8758139942001,6879.1241860057999,0,0,816382.32032110472,0]
[null,null,null,null,null,95,"2026-01-31",31,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,816382.32032110472,816382.32032110472,0,6859.6231103777427,2340.3768896222573,6859.6231103777427,0,0,814041.94343148242,0]
[null,null,null,null,null,96,"2026-02-28",28,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,814041.94343148242,814041.94343148242,0,6178.026741114496,3021.973258885504,6178.026741114496,0,0,811019.97017259686,0]
[null,null,null,null,null,97,"2026-03-31",31,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,811019.97017259686,811019.97017259686,0,6814.5661559471582,2385.4338440528418,6814.5661559471582,0,0,808634.53632854403,0]
[null,null,null,null,null,98,"2026-04-30",30,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,808634.53632854403,808634.53632854403,0,6575.3444843142397,2624.6555156857603,6575.3444843142397,0,0,806009.88081285823,0]
[null,null,null,null,null,99,"2026-05-31",31,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,806009.88081285823,806009.88081285823,0,6772.4690601359662,2427.5309398640338,6772.4690601359662,0,0,803582.34987299424,0]
[null,null,null,null,null,100,"2026-06-30",30,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,803582.34987299424,803582.34987299424,0,6534.2630503019664,2665.7369496980336,6534.2630503019664,0,0,800916.61292329617,0]
[null,null,null,null,null,101,"2026-07-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,800916.61292329617,800916.61292329617,0,6729.6730597168953,2470.3269402831047,6729.6730597168953,0,0,798446.28598301311,0]
[null,null,null,null,null,102,"2026-08-31",31,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,798446.28598301311,798446.28598301311,0,6708.9162263706148,2491.0837736293852,6708.9162263706148,0,0,795955.20220938371,0]
[null,null,null,null,null,103,"2026-09-30",30,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,795955.20220938371,795955.20220938371,0,6472.2435333658304,2727.7564666341696,6472.2435333658304,0,0,793227.44574274949,0]
[null,null,null,null,null,104,"2026-10-31",31,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,793227.44574274949,793227.44574274949,0,6665.0651087871274,2534.9348912128726,6665.0651087871274,0,0,790692.51085153664,0]
[null,null,null,null,null,105,"2026-11-30",30,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,790692.51085153664,790692.51085153664,0,6429.4503962465824,2770.5496037534176,6429.4503962465824,0,0,787921.96124778327,0]
[null,null,null,null,null,106,"2026-12-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,787921.96124778327,787921.96124778327,0,6620.4859659670001,2579.5140340329999,6620.4859659670001,0,0,785342.44721375022,0]
[null,null,null,null,null,107,"2027-01-31",31,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,785342.44721375022,785342.44721375022,0,6598.8116919890463,2601.1883080109537,6598.8116919890463,0,0,782741.25890573929,0]
[null,null,null,null,null,108,"2027-02-28",28,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,782741.25890573929,782741.25890573929,0,5940.4757554735361,3259.5242445264639,5940.4757554735361,0,0,779481.73466121277,0]
[null,null,null,null,null,109,"2027-03-31",31,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,779481.73466121277,779481.73466121277,0,6549.5672653669053,2650.4327346330947,6549.5672653669053,0,0,776831.30192657968,0]
[null,null,null,null,null,110,"2027-04-30",30,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,776831.30192657968,776831.30192657968,0,6316.7391286021675,2883.2608713978325,6316.7391286021675,0,0,773948.04105518188,0]
[null,null,null,null,null,111,"2027-05-31",31,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,773948.04105518188,773948.04105518188,0,6503.0706036915899,2696.9293963084101,6503.0706036915899,0,0,771251.1116588735,0]
[null,null,null,null,null,112,"2027-06-30",30,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,771251.1116588735,771251.1116588735,0,6271.3642755013134,2928.6357244986866,6271.3642755013134,0,0,768322.47593437484,0]
[null,null,null,null,null,113,"2027-07-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,768322.47593437484,768322.47593437484,0,6455.8019949147056,2744.1980050852944,6455.8019949147056,0,0,765578.2779292895,0]
[null,null,null,null,null,114,"2027-08-31",31,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,765578.2779292895,765578.2779292895,0,6432.743969787788,2767.256030212212,6432.743969787788,0,0,762811.02189907734,0]
[null,null,null,null,null,115,"2027-09-30",30,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,762811.02189907734,762811.02189907734,0,6202.7343875161114,2997.2656124838886,6202.7343875161114,0,0,759813.7562865935,0]
[null,null,null,null,null,116,"2027-10-31",31,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,759813.7562865935,759813.7562865935,0,6384.3077838290365,2815.6922161709635,6384.3077838290365,0,0,756998.06407042255,0]
[null,null,null,null,null,117,"2027-11-30",30,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,756998.06407042255,756998.06407042255,0,6155.46680435087,3044.53319564913,6155.46680435087,0,0,753953.53087477339,0]
[null,null,null,null,null,118,"2027-12-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,753953.53087477339,753953.53087477339,0,6335.0674503892669,2864.9325496107331,6335.0674503892669,0,0,751088.59832516266,0]
[null,null,null,null,null,119,"2028-01-31",31,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,751088.59832516266,751088.59832516266,0,6310.9949575904839,2889.0050424095161,6310.9949575904839,0,0,748199.59328275314,0]
[null,null,null,null,null,120,"2028-02-29",29,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,748199.59328275314,748199.59328275314,0,5881.1253451465691,3318.8746548534309,5881.1253451465691,0,0,744880.71862789965,0]
[null,null,null,null,null,121,"2028-03-31",31,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,744880.71862789965,744880.71862789965,0,6258.8334715099918,2941.1665284900082,6258.8334715099918,0,0,741939.55209940963,0]
[null,null,null,null,null,122,"2028-04-30",30,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,741939.55209940963,741939.55209940963,0,6033.019766557828,3166.980233442172,6033.019766557828,0,0,738772.57186596747,0]
[null,null,null,null,null,123,"2028-05-31",31,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,738772.57186596747,738772.57186596747,0,6207.5099878347819,2992.4900121652181,6207.5099878347819,0,0,735780.0818538022,0]
[null,null,null,null,null,124,"2028-06-30",30,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,735780.0818538022,735780.0818538022,0,5982.9345464908765,3217.0654535091235,5982.9345464908765,0,0,732563.0164002931,0]
[null,null,null,null,null,125,"2028-07-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,732563.0164002931,732563.0164002931,0,6155.3344211704298,3044.6655788295702,6155.3344211704298,0,0,729518.35082146351,0]
[null,null,null,null,null,126,"2028-08-31",31,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,729518.35082146351,729518.35082146351,0,6129.7517280522143,3070.2482719477857,6129.7517280522143,0,0,726448.10254951566,0]
[null,null,null,null,null,127,"2028-09-30",30,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,726448.10254951566,726448.10254951566,0,5907.052332846165,3292.947667153835,5907.052332846165,0,0,723155.15488236188,0]
[null,null,null,null,null,128,"2028-10-31",31,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,723155.15488236188,723155.15488236188,0,6076.2852028308516,3123.7147971691484,6076.2852028308516,0,0,720031.44008519268,0]
[null,null,null,null,null,129,"2028-11-30",30,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,720031.44008519268,720031.44008519268,0,5854.8757756414034,{"$f":"MIN(J140-Q140-P140,L140)","v":3345.1242243585966},{"$f":"MIN(J140-Q140,N140)","v":5854.8757756414034},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":716686.31586083409},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-12-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":9200},{"$f":"L141+M141","v":716686.31586083409},716686.31586083409,0,{"$f":"L141*I141/365.25*H141","v":6021.931015405612},3178.068984594388,6021.931015405612,0,0,713508.24687623966,0]
[null,null,null,null,null,131,"2029-01-31",{"$f":"G142-G141","v":31},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,713508.24687623966,{"$f":"S141","v":713508.24687623966},0,5995.2274049642156,3204.7725950357844,5995.2274049642156,0,{"$f":"MAX(N142-P142,0)","v":0},710303.47428120393,0]
[null,null,null,null,null,132,"2029-02-28",28,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,710303.47428120393,710303.47428120393,0,5390.7220553251127,3809.2779446748873,5390.7220553251127,0,0,706494.1963365291,0]
[null,null,null,null,null,133,"2029-03-31",31,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,706494.1963365291,706494.1963365291,0,5936.2920973492346,3263.7079026507654,5936.2920973492346,0,0,703230.48843387829,0]
[null,null,null,null,null,134,"2029-04-30",30,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,703230.48843387829,703230.48843387829,0,5718.2602344931383,3481.7397655068617,5718.2602344931383,0,0,699748.74866837147,0]
[null,null,null,null,null,135,"2029-05-31",31,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,699748.74866837147,699748.74866837147,0,5879.6137157104231,3320.3862842895769,5879.6137157104231,0,0,696428.36238408193,0]
[null,null,null,null,null,136,"2029-06-30",30,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,696428.36238408193,696428.36238408193,0,5662.9493121991054,3537.0506878008946,5662.9493121991054,0,0,692891.31169628107,0]
[null,null,null,null,null,137,"2029-07-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,692891.31169628107,692891.31169628107,0,5821.994347969573,3378.005652030427,5821.994347969573,0,0,689513.30604425061,0]
[null,null,null,null,null,138,"2029-08-31",31,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,689513.30604425061,689513.30604425061,0,5793.610776864628,3406.389223135372,5793.610776864628,0,0,686106.91682111518,0]
[null,null,null,null,null,139,"2029-09-30",30,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,686106.91682111518,686106.91682111518,0,5579.0213359581439,3620.9786640418561,5579.0213359581439,0,0,682485.93815707334,0]
[null,null,null,null,null,140,"2029-10-31",31,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,682485.93815707334,682485.93815707334,0,5734.5635707161073,3465.4364292838927,5734.5635707161073,0,0,679020.50172778941,0]
[null,null,null,null,null,141,"2029-11-30",30,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,679020.50172778941,679020.50172778941,0,5521.3987409487609,3678.6012590512391,5521.3987409487609,0,0,675341.90046873817,0]
[null,null,null,null,null,142,"2029-12-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,675341.90046873817,675341.90046873817,0,5674.5360507558053,3525.4639492441947,5674.5360507558053,0,0,671816.43651949393,0]
[null,null,null,null,null,143,"2030-01-31",31,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,671816.43651949393,671816.43651949393,0,5644.9134666073296,3555.0865333926704,5644.9134666073296,0,0,668261.34998610127,0]
[null,null,null,null,null,144,"2030-02-28",28,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,668261.34998610127,668261.34998610127,0,5071.6508204283982,4128.3491795716018,5071.6508204283982,0,0,664133.00080652966,0]
[null,null,null,null,null,145,"2030-03-31",31,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,664133.00080652966,664133.00080652966,0,5580.3536741279659,3619.6463258720341,5580.3536741279659,0,0,660513.35448065761,0]
[null,null,null,null,null,146,"2030-04-30",30,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,660513.35448065761,660513.35448065761,0,5370.9094122041161,3829.0905877958839,5370.9094122041161,0,0,656684.26389286178,0]
[null,null,null,null,null,147,"2030-05-31",31,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,656684.26389286178,656684.26389286178,0,5517.7659298759563,3682.2340701240437,5517.7659298759563,0,0,653002.02982273779,0]
[null,null,null,null,null,148,"2030-06-30",30,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,653002.02982273779,653002.02982273779,0,5309.8317004066557,3890.1682995933443,5309.8317004066557,0,0,649111.86152314441,0]
[null,null,null,null,null,149,"2030-07-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,649111.86152314441,649111.86152314441,0,5454.1390910733198,3745.8609089266802,5454.1390910733198,0,0,645366.00061421772,0]
[null,null,null,null,null,150,"2030-08-31",31,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,645366.00061421772,645366.00061421772,0,5422.6646293909225,3777.3353706090775,5422.6646293909225,0,0,641588.66524360864,0]
[null,null,null,null,null,151,"2030-09-30",30,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,641588.66524360864,641588.66524360864,0,5217.0248754921777,3982.9751245078223,5217.0248754921777,0,0,637605.69011910085,0]
[null,null,null,null,null,152,"2030-10-31",31,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,637605.69011910085,637605.69011910085,0,5357.4588993169618,3842.5411006830382,5357.4588993169618,0,0,633763.14901841781,0]
[null,null,null,null,null,153,"2030-11-30",30,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,633763.14901841781,633763.14901841781,0,5153.3923410943225,4046.6076589056775,5153.3923410943225,0,0,629716.54135951214,0]
[null,null,null,null,null,154,"2030-12-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,629716.54135951214,629716.54135951214,0,5291.1706103554907,3908.8293896445093,5291.1706103554907,0,0,625807.71196986758,0]
[null,null,null,null,null,155,"2031-01-31",31,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,625807.71196986758,625807.71196986758,0,5258.3268118700171,3941.6731881299829,5258.3268118700171,0,0,621866.03878173756,0]
[null,null,null,null,null,156,"2031-02-28",28,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,621866.03878173756,621866.03878173756,0,4719.5418466885058,4480.4581533114942,4719.5418466885058,0,0,617385.58062842605,0]
[null,null,null,null,null,157,"2031-03-31",31,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,617385.58062842605,617385.58062842605,0,5187.5601559168781,4012.4398440831219,5187.5601559168781,0,0,613373.14078434289,0]
[null,null,null,null,null,158,"2031-04-30",30,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,613373.14078434289,613373.14078434289,0,4987.5926848172439,4212.4073151827561,4987.5926848172439,0,0,609160.73346916016,0]
[null,null,null,null,null,159,"2031-05-31",31,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,609160.73346916016,609160.73346916016,0,5118.4511732152032,4081.5488267847968,5118.4511732152032,0,0,605079.18464237533,0]
[null,null,null,null,null,160,"2031-06-30",30,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,605079.18464237533,605079.18464237533,0,4920.1510701926209,4279.8489298073791,4920.1510701926209,0,0,600799.3357125679,0]
[null,null,null,null,null,161,"2031-07-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,600799.3357125679,600799.3357125679,0,5048.1948290263408,4151.8051709736592,5048.1948290263408,0,0,596647.53054159426,0]
[null,null,null,null,null,162,"2031-08-31",31,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,596647.53054159426,596647.53054159426,0,5013.3094352694125,4186.6905647305875,5013.3094352694125,0,0,592460.8399768637,0]
[null,null,null,null,null,163,"2031-09-30",30,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,592460.8399768637,592460.8399768637,0,4817.5460499145383,4382.4539500854617,4817.5460499145383,0,0,588078.38602677826,0]
[null,null,null,null,null,164,"2031-10-31",31,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,588078.38602677826,588078.38602677826,0,4941.3075064098084,4258.6924935901916,4941.3075064098084,0,0,583819.69353318808,0]
[null,null,null,null,null,165,"2031-11-30",30,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,583819.69353318808,583819.69353318808,0,4747.2812862246919,4452.7187137753081,4747.2812862246919,0,0,579366.9748194128,0]
[null,null,null,null,null,166,"2031-12-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,579366.9748194128,579366.9748194128,0,4868.1101867783109,4331.8898132216891,4868.1101867783109,0,0,575035.08500619116,0]
[null,null,null,null,null,167,"2032-01-31",31,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,575035.08500619116,575035.08500619116,0,4831.7116382861077,4368.2883617138923,4831.7116382861077,0,0,570666.79664447729,0]
[null,null,null,null,null,168,"2032-02-29",29,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,570666.79664447729,570666.79664447729,0,4485.6519456982733,4714.3480543017267,4485.6519456982733,0,0,565952.4485901756,0]
[null,null,null,null,null,169,"2032-03-31",31,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,565952.4485901756,565952.4485901756,0,4755.3951121786422,4444.6048878213578,4755.3951121786422,0,0,561507.84370235424,0]
[null,null,null,null,null,170,"2032-04-30",30,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,561507.84370235424,561507.84370235424,0,4565.8543348281792,4634.1456651718208,4565.8543348281792,0,0,556873.69803718245,0]
[null,null,null,null,null,171,"2032-05-31",31,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,556873.69803718245,556873.69803718245,0,4679.1112368955864,4520.8887631044136,4679.1112368955864,0,0,552352.809274078,0]
[null,null,null,null,null,172,"2032-06-30",30,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,552352.809274078,552352.809274078,0,4491.4109337276159,4708.5890662723841,4491.4109337276159,0,0,547644.22020780563,0]
[null,null,null,null,null,173,"2032-07-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,547644.22020780563,547644.22020780563,0,4601.5608810889953,4598.4391189110047,4601.5608810889953,0,0,543045.78108889458,0]
[null,null,null,null,null,174,"2032-08-31",31,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,543045.78108889458,543045.78108889458,0,4562.9226616339974,4637.0773383660026,4562.9226616339974,0,0,538408.70375052863,0]
[null,null,null,null,null,175,"2032-09-30",30,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,538408.70375052863,538408.70375052863,0,4378.0255992856128,4821.9744007143872,4378.0255992856128,0,0,533586.72934981424,0]
[null,null,null,null,null,176,"2032-10-31",31,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,533586.72934981424,533586.72934981424,0,4483.443319300698,4716.556680699302,4483.443319300698,0,0,528870.17266911489,0]
[null,null,null,null,null,177,"2032-11-30",30,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,528870.17266911489,528870.17266911489,0,4300.4638270424957,4899.5361729575043,4300.4638270424957,0,0,523970.63649615739,0]
[null,null,null,null,null,178,"2032-12-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,523970.63649615739,523970.63649615739,0,4402.6444446453306,4797.3555553546694,4402.6444446453306,0,0,519173.28094080271,0]
[null,null,null,null,null,179,"2033-01-31",31,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,519173.28094080271,519173.28094080271,0,4362.3348369810374,4837.6651630189626,4362.3348369810374,0,0,514335.61577778374,0]
[null,null,null,null,null,180,"2033-02-28",28,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,514335.61577778374,514335.61577778374,0,3903.4588006461786,5296.5411993538219,3903.4588006461786,0,0,509039.07457842992,0]
[null,null,null,null,null,181,"2033-03-31",31,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,509039.07457842992,509039.07457842992,0,4277.1825321867245,4922.8174678132755,4277.1825321867245,0,0,504116.25711061666,0]
[null,null,null,null,null,182,"2033-04-30",30,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,504116.25711061666,504116.25711061666,0,4099.1794212690802,5100.8205787309198,4099.1794212690802,0,0,499015.43653188576,0]
[null,null,null,null,null,183,"2033-05-31",31,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,499015.43653188576,499015.43653188576,0,4192.9592736929699,5007.0407263070301,4192.9592736929699,0,0,494008.39580557874,0]
[null,null,null,null,null,184,"2033-06-30",30,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,494008.39580557874,494008.39580557874,0,4016.9881876593267,5183.0118123406737,4016.9881876593267,0,0,488825.38399323804,0]
[null,null,null,null,null,185,"2033-07-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,488825.38399323804,488825.38399323804,0,4107.3377234093023,5092.6622765906977,4107.3377234093023,0,0,483732.72171664733,0]
[null,null,null,null,null,186,"2033-08-31",31,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,483732.72171664733,483732.72171664733,0,4064.5468116314601,5135.4531883685395,4064.5468116314601,0,0,478597.2685282788,0]
[null,null,null,null,null,187,"2033-09-30",30,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,478597.2685282788,478597.2685282788,0,3891.6738878274832,5308.3261121725172,3891.6738878274832,0,0,473288.94241610629,0]
[null,null,null,null,null,188,"2033-10-31",31,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,473288.94241610629,473288.94241610629,0,3976.7933313484741,5223.2066686515263,3976.7933313484741,0,0,468065.73574745475,0]
[null,null,null,null,null,189,"2033-11-30",30,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,468065.73574745475,468065.73574745475,0,3806.0376048458334,5393.9623951541671,3806.0376048458334,0,0,462671.77335230057,0]
[null,null,null,null,null,190,"2033-12-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,462671.77335230057,462671.77335230057,0,3887.5829498102962,5312.4170501897042,3887.5829498102962,0,0,457359.35630211089,0]
[null,null,null,null,null,191,"2034-01-31",31,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,457359.35630211089,457359.35630211089,0,3842.94555644402,5357.0544435559805,3842.94555644402,0,0,452002.30185855489,0]
[null,null,null,null,null,192,"2034-02-28",28,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,452002.30185855489,452002.30185855489,0,3430.3911861790943,5769.6088138209052,3430.3911861790943,0,0,446232.69304473395,0]
[null,null,null,null,null,193,"2034-03-31",31,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,446232.69304473395,446232.69304473395,0,3749.4541682526724,{"$f":"MIN(J204-Q204-P204,L204)","v":5450.5458317473276},{"$f":"MIN(J204-Q204,N204)","v":3749.4541682526724},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":440782.1472129866},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2034-04-30"},30,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":9200},{"$f":"L205+M205","v":440782.1472129866},440782.1472129866,0,{"$f":"L205*I205/365.25*H205","v":3584.1833736415338},5615.8166263584662,3584.1833736415338,0,0,435166.33058662812,0]
[null,null,null,null,null,195,"2034-05-31",{"$f":"G206-G205","v":31},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,435166.33058662812,{"$f":"S205","v":435166.33058662812},0,3656.4694553603331,5543.5305446396669,3656.4694553603331,0,{"$f":"MAX(N206-P206,0)","v":0},429622.80004198843,0]
[null,null,null,null,null,196,"2034-06-30",30,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,429622.80004198843,429622.80004198843,0,3493.4420701566205,5706.5579298433795,3493.4420701566205,0,0,423916.24211214506,0]
[null,null,null,null,null,197,"2034-07-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,423916.24211214506,423916.24211214506,0,3561.9409912174488,5638.0590087825512,3561.9409912174488,0,0,418278.18310336251,0]
[null,null,null,null,null,198,"2034-08-31",31,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,418278.18310336251,418278.18310336251,0,3514.56740299581,5685.43259700419,3514.56740299581,0,0,412592.75050635834,0]
[null,null,null,null,null,199,"2034-09-30",30,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,412592.75050635834,412592.75050635834,0,3354.9636386143306,5845.0363613856698,3354.9636386143306,0,0,406747.71414497268,0]
[null,null,null,null,null,200,"2034-10-31",31,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,406747.71414497268,406747.71414497268,0,3417.6830519121731,5782.3169480878269,3417.6830519121731,0,0,400965.39719688485,0]
[null,null,null,null,null,201,"2034-11-30",30,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,400965.39719688485,400965.39719688485,0,3260.4167821348337,5939.5832178651663,3260.4167821348337,0,0,395025.8139790197,0]
[null,null,null,null,null,202,"2034-12-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,395025.8139790197,395025.8139790197,0,3319.1902069859316,5880.8097930140684,3319.1902069859316,0,0,389145.00418600562,0]
[null,null,null,null,null,203,"2035-01-31",31,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,389145.00418600562,389145.00418600562,0,3269.7769140228647,5930.2230859771353,3269.7769140228647,0,0,383214.78110002849,0]
[null,null,null,null,null,204,"2035-02-28",28,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,383214.78110002849,383214.78110002849,0,2908.3405152889227,6291.6594847110773,2908.3405152889227,0,0,376923.12161531742,0]
[null,null,null,null,null,205,"2035-03-31",31,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,376923.12161531742,376923.12161531742,0,3167.0829849073484,6032.9170150926511,3167.0829849073484,0,0,370890.20460022474,0]
[null,null,null,null,null,206,"2035-04-30",30,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,370890.20460022474,370890.20460022474,0,3015.8628546548052,6184.1371453451948,3015.8628546548052,0,0,364706.06745487952,0]
[null,null,null,null,null,207,"2035-05-31",31,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,364706.06745487952,364706.06745487952,0,3064.4296263354559,6135.5703736645446,3064.4296263354559,0,0,358570.49708121497,0]
[null,null,null,null,null,208,"2035-06-30",30,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,358570.49708121497,358570.49708121497,0,2915.6861774981753,6284.3138225018247,2915.6861774981753,0,0,352286.18325871316,0]
[null,null,null,null,null,209,"2035-07-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,352286.18325871316,352286.18325871316,0,2960.071995676908,6239.928004323092,2960.071995676908,0,0,346046.25525439007,0]
[null,null,null,null,null,210,"2035-08-31",31,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,346046.25525439007,346046.25525439007,0,2907.6412248479755,6292.3587751520245,2907.6412248479755,0,0,339753.89647923806,0]
[null,null,null,null,null,211,"2035-09-30",30,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,339753.89647923806,{"$f":"S221","v":339753.89647923806},0,2762.680554533435,6437.3194454665645,2762.680554533435,0,0,333316.57703377149,0]
[null,null,null,null,null,212,"2035-10-31",31,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,333316.57703377149,333316.57703377149,0,2800.6805610311972,6399.3194389688033,2800.6805610311972,0,0,326917.25759480271,0]
[null,null,null,null,null,213,"2035-11-30",30,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,326917.25759480271,326917.25759480271,0,2658.300492968006,6541.6995070319936,2658.300492968006,0,0,320375.55808777071,0]
[null,null,null,null,null,214,"2035-12-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,320375.55808777071,320375.55808777071,0,2691.9441143637741,6508.0558856362259,2691.9441143637741,0,0,313867.50220213446,0]
[null,null,null,null,null,215,"2036-01-31",31,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,313867.50220213446,313867.50220213446,0,2637.2604086470933,6562.7395913529072,2637.2604086470933,0,0,307304.76261078153,0]
[null,null,null,null,null,216,"2036-02-29",29,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,307304.76261078153,307304.76261078153,0,2415.5290169898803,6784.4709830101201,2415.5290169898803,0,0,300520.2916277714,0]
[null,null,null,null,null,217,"2036-03-31",31,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,300520.2916277714,300520.2916277714,0,2525.1109514185641,6674.8890485814354,2525.1109514185641,0,0,293845.40257918998,0]
[null,null,null,null,null,218,"2036-04-30",30,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,293845.40257918998,293845.40257918998,0,2389.3794542373562,6810.6205457626438,2389.3794542373562,0,0,287034.78203342733,0]
[null,null,null,null,null,219,"2036-05-31",31,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,287034.78203342733,287034.78203342733,0,2411.7994416443216,6788.2005583556784,2411.7994416443216,0,0,280246.58147507167,0]
[null,null,null,null,null,220,"2036-06-30",30,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,280246.58147507167,280246.58147507167,0,2278.8017713373383,6921.1982286626617,2278.8017713373383,0,0,273325.38324640901,0]
[null,null,null,null,null,221,"2036-07-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,273325.38324640901,273325.38324640901,0,2296.6067109739338,6903.3932890260658,2296.6067109739338,0,0,266421.98995738296,0]
[null,null,null,null,null,222,"2036-08-31",31,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,266421.98995738296,266421.98995738296,0,2238.6011969314395,6961.3988030685605,2238.6011969314395,0,0,259460.5911543144,0]
[null,null,null,null,null,223,"2036-09-30",30,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,259460.5911543144,259460.5911543144,0,2109.7822196531524,7090.2177803468476,2109.7822196531524,0,0,252370.37337396757,0]
[null,null,null,null,null,224,"2036-10-31",31,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,252370.37337396757,252370.37337396757,0,2120.5329935241793,7079.4670064758211,2120.5329935241793,0,0,245290.90636749176,0]
[null,null,null,null,null,225,"2036-11-30",30,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,245290.90636749176,245290.90636749176,0,1994.5626061915143,7205.4373938084855,1994.5626061915143,0,0,238085.46897368328,0]
[null,null,null,null,null,226,"2036-12-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,238085.46897368328,238085.46897368328,0,2000.5045976187107,7199.4954023812898,2000.5045976187107,0,0,230885.97357130199,0]
[null,null,null,null,null,227,"2037-01-31",31,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9200,230885.97357130199,230885.97357130199,0,1940.0110962089686,7259.9889037910316,1940.0110962089686,0,0,223625.98466751096,0]
[null,null,null,null,null,228,"2037-02-28",28,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},225323.15435812928,223625.98466751096,223625.98466751096,0,1697.1696906183174,223625.98466751096,1697.1696906183174,0,0,0,0]
[null,null,null,null,null,229,"2037-03-31",31,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,230,"2037-04-30",30,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,231,"2037-05-31",31,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,232,"2037-06-30",30,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,233,"2037-07-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,234,"2037-08-31",31,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,235,"2037-09-30",30,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,236,"2037-10-31",31,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,237,"2037-11-30",30,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,238,"2037-12-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,239,"2038-01-31",31,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,240,"2038-02-28",28,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,241,"2038-03-31",31,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2038-04-30",30,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2038-05-31",31,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2038-06-30",30,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2038-07-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2038-08-31",31,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2038-09-30",30,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2038-10-31",31,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2038-11-30",30,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-12-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2039-01-31",31,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2039-02-28",28,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2039-03-31",31,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2039-04-30",30,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2039-05-31",31,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2039-06-30",30,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2039-07-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2039-08-31"},31,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2039-09-30",{"$f":"G270-G269","v":30},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2039-10-31",31,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2039-11-30",30,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-12-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2040-01-31",31,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2040-02-29",29,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2040-03-31",31,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2040-04-30",30,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2040-05-31",31,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2040-06-30",30,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2040-07-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2040-08-31",31,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2040-09-30",30,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2040-10-31",31,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2040-11-30",30,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-12-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2041-01-31",31,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2041-02-28",28,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2041-03-31",31,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2041-04-30",30,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2041-05-31",31,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2041-06-30",30,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2041-07-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2041-08-31",31,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2041-09-30",30,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2041-10-31",31,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2041-11-30",30,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-12-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2042-01-31",31,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2042-02-28",28,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2042-03-31",31,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2042-04-30",30,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2042-05-31",31,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2042-06-30",30,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2042-07-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2042-08-31",31,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2042-09-30",30,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2042-10-31",31,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2042-11-30",30,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-12-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2043-01-31",31,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2043-02-28",28,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,301,{"$f":"EOMONTH($D$9,F312-1)","v":"2043-03-31"},{"$f":"G312-G311","v":31},{"$f":"VLOOKUP(G312,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F312=$D$4,K312+N312,MIN($D$5,K312+N312))","v":0},{"$f":"L312+M312","v":0},{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"L312*I312/365.25*H312","v":0},{"$f":"MIN(J312-Q312-P312,L312)","v":0},{"$f":"MIN(J312-Q312,N312)","v":0},{"$f":"MIN(J312,M312)","v":0},{"$f":"MAX(N312-P312,0)","v":0},{"$f":"L312-O312","v":0},{"$f":"M312+R312-Q312","v":0}]
[null,null,null,null,null,302,"2043-04-30",30,{"$f":"VLOOKUP(G313,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,303,"2043-05-31",31,{"$f":"VLOOKUP(G314,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,304,"2043-06-30",30,{"$f":"VLOOKUP(G315,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,305,"2043-07-31",31,{"$f":"VLOOKUP(G316,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,306,"2043-08-31",31,{"$f":"VLOOKUP(G317,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,307,"2043-09-30",30,{"$f":"VLOOKUP(G318,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,308,"2043-10-31",31,{"$f":"VLOOKUP(G319,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,309,"2043-11-30",30,{"$f":"VLOOKUP(G320,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,310,"2043-12-31",31,{"$f":"VLOOKUP(G321,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,311,"2044-01-31",31,{"$f":"VLOOKUP(G322,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,312,"2044-02-29",29,{"$f":"VLOOKUP(G323,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,313,"2044-03-31",31,{"$f":"VLOOKUP(G324,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,314,"2044-04-30",30,{"$f":"VLOOKUP(G325,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,315,"2044-05-31",31,{"$f":"VLOOKUP(G326,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,316,"2044-06-30",30,{"$f":"VLOOKUP(G327,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,317,"2044-07-31",31,{"$f":"VLOOKUP(G328,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,318,"2044-08-31",31,{"$f":"VLOOKUP(G329,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,319,"2044-09-30",30,{"$f":"VLOOKUP(G330,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,320,"2044-10-31",31,{"$f":"VLOOKUP(G331,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,321,"2044-11-30",30,{"$f":"VLOOKUP(G332,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,322,"2044-12-31",31,{"$f":"VLOOKUP(G333,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,323,"2045-01-31",31,{"$f":"VLOOKUP(G334,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,324,"2045-02-28",28,{"$f":"VLOOKUP(G335,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,325,"2045-03-31",31,{"$f":"VLOOKUP(G336,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,326,"2045-04-30",30,{"$f":"VLOOKUP(G337,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,327,"2045-05-31",31,{"$f":"VLOOKUP(G338,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,328,"2045-06-30",30,{"$f":"VLOOKUP(G339,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,329,"2045-07-31",31,{"$f":"VLOOKUP(G340,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,330,"2045-08-31",31,{"$f":"VLOOKUP(G341,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,331,"2045-09-30",30,{"$f":"VLOOKUP(G342,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,332,"2045-10-31",31,{"$f":"VLOOKUP(G343,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,333,"2045-11-30",30,{"$f":"VLOOKUP(G344,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,334,"2045-12-31",31,{"$f":"VLOOKUP(G345,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,335,"2046-01-31",31,{"$f":"VLOOKUP(G346,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,336,"2046-02-28",28,{"$f":"VLOOKUP(G347,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,337,"2046-03-31",31,{"$f":"VLOOKUP(G348,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,338,"2046-04-30",30,{"$f":"VLOOKUP(G349,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,339,"2046-05-31",31,{"$f":"VLOOKUP(G350,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,340,"2046-06-30",30,{"$f":"VLOOKUP(G351,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,341,"2046-07-31",31,{"$f":"VLOOKUP(G352,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,342,"2046-08-31",31,{"$f":"VLOOKUP(G353,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,343,"2046-09-30",30,{"$f":"VLOOKUP(G354,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,344,"2046-10-31",31,{"$f":"VLOOKUP(G355,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,345,"2046-11-30",30,{"$f":"VLOOKUP(G356,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,346,"2046-12-31",31,{"$f":"VLOOKUP(G357,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,347,"2047-01-31",31,{"$f":"VLOOKUP(G358,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,348,"2047-02-28",28,{"$f":"VLOOKUP(G359,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,349,"2047-03-31",31,{"$f":"VLOOKUP(G360,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,350,"2047-04-30",30,{"$f":"VLOOKUP(G361,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,351,"2047-05-31",31,{"$f":"VLOOKUP(G362,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,352,"2047-06-30",30,{"$f":"VLOOKUP(G363,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,353,"2047-07-31",31,{"$f":"VLOOKUP(G364,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,354,"2047-08-31",31,{"$f":"VLOOKUP(G365,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,355,"2047-09-30",30,{"$f":"VLOOKUP(G366,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,356,"2047-10-31",31,{"$f":"VLOOKUP(G367,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,357,"2047-11-30",30,{"$f":"VLOOKUP(G368,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,358,"2047-12-31",31,{"$f":"VLOOKUP(G369,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,359,"2048-01-31",31,{"$f":"VLOOKUP(G370,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,360,"2048-02-29",29,{"$f":"VLOOKUP(G371,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,361,"2048-03-31",31,{"$f":"VLOOKUP(G372,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"График_180","index":7,"n_rows":311,"n_cols":20,"rows_kept":311,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$P$66","v":1000000}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$F$41","v":180}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$P$72","v":10197}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K263,0)-1","v":180}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":935592.8482784098},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2018-03-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2018-03-31"},{"$f":"G12-D9","v":30},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":10197},{"$f":"L12+M12","v":1000000},{"$f":"D3","v":1000000},0,{"$f":"L12*I12/365.25*H12","v":5733.0595482546196},{"$f":"MIN(J12-Q12-P12,L12)","v":4463.9404517453804},{"$f":"MIN(J12-Q12,N12)","v":5733.0595482546196},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":995536.05954825459},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2018-04-30"},{"$f":"G13-G12","v":30},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":10197},{"$f":"L13+M13","v":995536.05954825459},{"$f":"S12","v":995536.05954825459},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":5707.4675118249006},4489.5324881750994,5707.4675118249006,0,{"$f":"MAX(N13-P13,0)","v":0},991046.5270600795,0]
[null,null,null,null,null,3,"2018-05-31",{"$f":"G14-G13","v":31},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,991046.5270600795,{"$f":"S13","v":991046.5270600795},0,5871.1197132172483,4325.8802867827517,5871.1197132172483,0,{"$f":"MAX(N14-P14,0)","v":0},986720.64677329676,0]
[null,null,null,null,null,4,"2018-06-30",30,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,986720.64677329676,986720.64677329676,0,5656.928225443623,4540.071774556377,5656.928225443623,0,0,982180.57499874034,0]
[null,null,null,null,null,5,"2018-07-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,982180.57499874034,982180.57499874034,0,5818.5963810602989,4378.4036189397011,5818.5963810602989,0,0,977802.17137980065,0]
[null,null,null,null,null,6,"2018-08-31",31,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,977802.17137980065,977802.17137980065,0,5792.6580107641694,4404.3419892358306,5792.6580107641694,0,0,973397.82939056482,0]
[null,null,null,null,null,7,"2018-09-30",30,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,973397.82939056482,{"$f":"S17","v":973397.82939056482},{"$f":"T17","v":0},5580.5477200379,4616.4522799621,5580.5477200379,0,{"$f":"MAX(N18-P18,0)","v":0},968781.37711060268,0]
[null,null,null,null,null,8,"2018-10-31",31,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,968781.37711060268,{"$f":"S18","v":968781.37711060268},{"$f":"T18","v":0},5739.2173683557075,4457.7826316442925,5739.2173683557075,0,0,964323.5944789584,0]
[null,null,null,null,null,9,"2018-11-30",30,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,964323.5944789584,964323.5944789584,0,5528.5245909348087,4668.4754090651913,5528.5245909348087,0,0,959655.11906989326,0]
[null,null,null,null,null,10,"2018-12-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},10197,959655.11906989326,959655.11906989326,0,5685.1519415289113,4511.8480584710887,5685.1519415289113,0,0,955143.27101142216,0]
[null,null,null,null,null,11,"2019-01-31",31,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,955143.27101142216,955143.27101142216,0,8025.557012276674,2171.442987723326,8025.557012276674,0,0,952971.82802369888,0]
[null,null,null,null,null,12,"2019-02-28",28,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,952971.82802369888,952971.82802369888,0,7232.4104237691809,2964.5895762308191,7232.4104237691809,0,0,950007.23844746803,0]
[null,null,null,null,null,13,"2019-03-31",31,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,950007.23844746803,{"$f":"S23","v":950007.23844746803},{"$f":"T23","v":0},7982.4016832177394,2214.5983167822606,7982.4016832177394,0,0,947792.64013068576,0]
[null,null,null,null,null,14,"2019-04-30",30,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,947792.64013068576,947792.64013068576,0,7706.8970326848366,2490.1029673151634,7706.8970326848366,0,0,945302.53716337064,0]
[null,null,null,null,null,15,"2019-05-31",31,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,945302.53716337064,945302.53716337064,0,7942.8705997382194,2254.1294002617806,7942.8705997382194,0,0,943048.40776310884,0]
[null,null,null,null,null,16,"2019-06-30",30,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,943048.40776310884,943048.40776310884,0,7668.3197017287712,2528.6802982712288,7668.3197017287712,0,0,940519.7274648376,0]
[null,null,null,null,null,17,"2019-07-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,940519.7274648376,940519.7274648376,0,7902.6832131131732,2294.3167868868268,7902.6832131131732,0,0,938225.41067795083,0]
[null,null,null,null,null,18,"2019-08-31",31,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,938225.41067795083,938225.41067795083,0,7883.4052987560071,2313.5947012439929,7883.4052987560071,0,0,935911.8159767068,0]
[null,null,null,null,null,19,"2019-09-30",30,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,935911.8159767068,935911.8159767068,0,7610.2890991124414,2586.7109008875586,7610.2890991124414,0,0,933325.10507581919,0]
[null,null,null,null,null,20,"2019-10-31",31,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,933325.10507581919,933325.10507581919,0,7842.2306570231058,2354.7693429768942,7842.2306570231058,0,0,930970.33573284233,0]
[null,null,null,null,null,21,"2019-11-30",30,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,930970.33573284233,930970.33573284233,0,7570.1078634539135,2626.8921365460865,7570.1078634539135,0,0,928343.44359629625,0]
[null,null,null,null,null,22,"2019-12-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,928343.44359629625,928343.44359629625,0,7800.3724254538902,2396.6275745461098,7800.3724254538902,0,0,925946.8160217501,0]
[null,null,null,null,null,23,"2020-01-31",31,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,925946.8160217501,925946.8160217501,0,7780.2348483798796,2416.7651516201204,7780.2348483798796,0,0,923530.05087012996,0]
[null,null,null,null,null,24,"2020-02-29",29,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,923530.05087012996,923530.05087012996,0,7259.2875456485781,2937.7124543514219,7259.2875456485781,0,0,920592.33841577847,0]
[null,null,null,null,null,25,"2020-03-31",31,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,920592.33841577847,920592.33841577847,0,7735.2440427050624,2461.7559572949376,7735.2440427050624,0,0,918130.58245848352,0]
[null,null,null,null,null,26,"2020-04-30",30,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,918130.58245848352,918130.58245848352,0,7465.702477485821,2731.297522514179,7465.702477485821,0,0,915399.28493596939,0]
[null,null,null,null,null,27,"2020-05-31",31,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,915399.28493596939,915399.28493596939,0,7691.6095974496648,2505.3904025503352,7691.6095974496648,0,0,912893.89453341905,0]
[null,null,null,null,null,28,"2020-06-30",30,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,912893.89453341905,912893.89453341905,0,7423.1207851177396,2773.8792148822604,7423.1207851177396,0,0,910120.01531853678,0]
[null,null,null,null,null,29,"2020-07-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,910120.01531853678,910120.01531853678,0,7647.2507241960011,2549.7492758039989,7647.2507241960011,0,0,907570.26604273275,0]
[null,null,null,null,null,30,"2020-08-31",31,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,907570.26604273275,907570.26604273275,0,7625.826547529492,2571.173452470508,7625.826547529492,0,0,904999.0925902623,0]
[null,null,null,null,null,31,"2020-09-30",30,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,904999.0925902623,904999.0925902623,0,7358.9248596662001,2838.0751403337999,7358.9248596662001,0,0,902161.01744992845,0]
[null,null,null,null,null,32,"2020-10-31",31,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,902161.01744992845,902161.01744992845,0,7580.3755306059702,2616.6244693940298,7580.3755306059702,0,0,899544.39298053447,0]
[null,null,null,null,null,33,"2020-11-30",30,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,899544.39298053447,899544.39298053447,0,7314.5704234146133,2882.4295765853867,7314.5704234146133,0,0,896661.96340394905,0]
[null,null,null,null,null,34,"2020-12-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,896661.96340394905,896661.96340394905,0,7534.1699265892403,2662.8300734107597,7534.1699265892403,0,0,893999.13333053829,0]
[null,null,null,null,null,35,"2021-01-31",31,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,893999.13333053829,893999.13333053829,0,7511.795592584318,2685.204407415682,7511.795592584318,0,0,891313.92892312258,0]
[null,null,null,null,null,36,"2021-02-28",28,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,891313.92892312258,891313.92892312258,0,6764.4687501023845,3432.5312498976155,6764.4687501023845,0,0,887881.39767322491,0]
[null,null,null,null,null,37,"2021-03-31",31,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,887881.39767322491,887881.39767322491,0,7460.3915385602386,2736.6084614397614,7460.3915385602386,0,0,885144.78921178519,0]
[null,null,null,null,null,38,"2021-04-30",30,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,885144.78921178519,885144.78921178519,0,7197.4812428720106,2999.5187571279894,7197.4812428720106,0,0,882145.27045465715,0]
[null,null,null,null,null,39,"2021-05-31",31,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,882145.27045465715,882145.27045465715,0,7412.1939357298916,2784.8060642701084,7412.1939357298916,0,0,879360.46439038706,0]
[null,null,null,null,null,40,"2021-06-30",30,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,879360.46439038706,879360.46439038706,0,7150.4464866240924,3046.5535133759076,7150.4464866240924,0,0,876313.91087701113,0]
[null,null,null,null,null,41,"2021-07-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,876313.91087701113,876313.91087701113,0,7363.196146424496,2833.803853575504,7363.196146424496,0,0,873480.10702343564,0]
[null,null,null,null,null,42,"2021-08-31",31,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,873480.10702343564,873480.10702343564,0,7339.385211375562,2857.614788624438,7339.385211375562,0,0,870622.49223481119,0]
[null,null,null,null,null,43,"2021-09-30",30,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,870622.49223481119,870622.49223481119,0,7079.3943927101691,3117.6056072898309,7079.3943927101691,0,0,867504.88662752137,0]
[null,null,null,null,null,44,"2021-10-31",31,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,867504.88662752137,867504.88662752137,0,7289.1786367142049,2907.8213632857951,7289.1786367142049,0,0,864597.0652642356,0]
[null,null,null,null,null,45,"2021-11-30",30,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,864597.0652642356,864597.0652642356,0,7030.3991343868038,3166.6008656131962,7030.3991343868038,0,0,861430.4643986224,0]
[null,null,null,null,null,46,"2021-12-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,861430.4643986224,861430.4643986224,0,7238.1385222159406,2958.8614777840594,7238.1385222159406,0,0,858471.60292083828,0]
[null,null,null,null,null,47,"2022-01-31",31,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,858471.60292083828,858471.60292083828,0,7213.2767949734507,2983.7232050265493,7213.2767949734507,0,0,855487.87971581169,0]
[null,null,null,null,null,48,"2022-02-28",28,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,855487.87971581169,855487.87971581169,0,6492.5733129972077,3704.4266870027923,6492.5733129972077,0,0,851783.45302880893,0]
[null,null,null,null,null,49,"2022-03-31",31,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,851783.45302880893,851783.45302880893,0,7157.0798558396027,3039.9201441603973,7157.0798558396027,0,0,848743.53288464854,0]
[null,null,null,null,null,50,"2022-04-30",30,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,848743.53288464854,848743.53288464854,0,6901.4874542571015,3295.5125457428985,6901.4874542571015,0,0,845448.02033890563,0]
[null,null,null,null,null,51,"2022-05-31",31,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,845448.02033890563,845448.02033890563,0,7103.8466103219753,3093.1533896780247,7103.8466103219753,0,0,842354.86694922764,0]
[null,null,null,null,null,52,"2022-06-30",30,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,842354.86694922764,842354.86694922764,0,6849.5385484988537,3347.4614515011463,6849.5385484988537,0,0,839007.40549772652,0]
[null,null,null,null,null,53,"2022-07-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,839007.40549772652,839007.40549772652,0,7049.7295755578989,3147.2704244421011,7049.7295755578989,0,0,835860.13507328439,0]
[null,null,null,null,null,54,"2022-08-31",31,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,835860.13507328439,835860.13507328439,0,7023.2847489114574,3173.7152510885426,7023.2847489114574,0,0,832686.41982219589,0]
[null,null,null,null,null,55,"2022-09-30",30,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,832686.41982219589,832686.41982219589,0,6770.9203747348993,3426.0796252651007,6770.9203747348993,0,0,829260.3401969308,0]
[null,null,null,null,null,56,"2022-10-31",31,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,829260.3401969308,829260.3401969308,0,6967.8302096218504,3229.1697903781496,6967.8302096218504,0,0,826031.17040655261,0]
[null,null,null,null,null,57,"2022-11-30",30,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,826031.17040655261,826031.17040655261,0,6716.8037675768965,3480.1962324231035,6716.8037675768965,0,0,822550.97417412954,0]
[null,null,null,null,null,58,"2022-12-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,822550.97417412954,822550.97417412954,0,6911.4550027115774,3285.5449972884226,6911.4550027115774,0,0,819265.42917684116,0]
[null,null,null,null,null,59,"2023-01-31",31,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,819265.42917684116,819265.42917684116,0,6883.8483289355936,3313.1516710644064,6883.8483289355936,0,0,815952.27750577673,0]
[null,null,null,null,null,60,"2023-02-28",28,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,815952.27750577673,815952.27750577673,0,6192.5248822615013,4004.4751177384987,6192.5248822615013,0,0,811947.80238803825,0]
[null,null,null,null,null,61,"2023-03-31",31,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,811947.80238803825,811947.80238803825,0,6822.3622327964113,3374.6377672035887,6822.3622327964113,0,0,808573.16462083464,0]
[null,null,null,null,null,62,"2023-04-30",30,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,808573.16462083464,808573.16462083464,0,6574.8454453768072,3622.1545546231928,6574.8454453768072,0,0,804951.01006621146,0]
[null,null,null,null,null,63,"2023-05-31",31,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,804951.01006621146,804951.01006621146,0,6763.5719367370384,3433.4280632629616,6763.5719367370384,0,0,801517.5820029485,0]
[null,null,null,null,null,64,"2023-06-30",30,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,801517.5820029485,801517.5820029485,0,6517.4735620773645,3679.5264379226355,6517.4735620773645,0,0,797838.05556502589,0]
[null,null,null,null,null,65,"2023-07-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,797838.05556502589,797838.05556502589,0,6703.8055921398072,{"$f":"MIN(J76-Q76-P76,L76)","v":3493.1944078601928},{"$f":"MIN(J76-Q76,N76)","v":6703.8055921398072},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":794344.86115716572},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2023-08-31"},31,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":10197},{"$f":"L77+M77","v":794344.86115716572},794344.86115716572,0,{"$f":"L77*I77/365.25*H77","v":6674.4541516532281},3522.5458483467719,6674.4541516532281,0,0,790822.31530881894,0]
[null,null,null,null,null,67,"2023-09-30",{"$f":"G78-G77","v":30},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,790822.31530881894,{"$f":"S77","v":790822.31530881894},0,6430.5058903961453,3766.4941096038547,6430.5058903961453,0,{"$f":"MAX(N78-P78,0)","v":0},787055.82119921513,0]
[null,null,null,null,null,68,"2023-10-31",31,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,787055.82119921513,787055.82119921513,0,6613.2082553330347,3583.7917446669653,6613.2082553330347,0,0,783472.02945454814,0]
[null,null,null,null,null,69,"2023-11-30",30,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,783472.02945454814,783472.02945454814,0,6370.7376522382156,3826.2623477617844,6370.7376522382156,0,0,779645.76710678637,0]
[null,null,null,null,null,70,"2023-12-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,779645.76710678637,779645.76710678637,0,6550.9455420964487,3646.0544579035513,6550.9455420964487,0,0,775999.71264888276,0]
[null,null,null,null,null,71,"2024-01-31",31,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,775999.71264888276,775999.71264888276,0,6520.3097005322961,3676.6902994677039,6520.3097005322961,0,0,772323.02234941511,0]
[null,null,null,null,null,72,"2024-02-29",29,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,772323.02234941511,772323.02234941511,0,6070.7444138676819,4126.2555861323181,6070.7444138676819,0,0,768196.76676328282,0]
[null,null,null,null,null,73,"2024-03-31",31,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,768196.76676328282,768196.76676328282,0,6454.7457281218758,3742.2542718781242,6454.7457281218758,0,0,764454.51249140466,0]
[null,null,null,null,null,74,"2024-04-30",30,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,764454.51249140466,764454.51249140466,0,6216.0982945912983,3980.9017054087017,6216.0982945912983,0,0,760473.61078599596,0]
[null,null,null,null,null,75,"2024-05-31",31,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,760473.61078599596,760473.61078599596,0,6389.8521875488623,3807.1478124511377,6389.8521875488623,0,0,756666.46297354484,0]
[null,null,null,null,null,76,"2024-06-30",30,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,756666.46297354484,756666.46297354484,0,6152.7704176082907,4044.2295823917093,6152.7704176082907,0,0,752622.23339115316,0]
[null,null,null,null,null,77,"2024-07-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,752622.23339115316,752622.23339115316,0,6323.88127112238,3873.11872887762,6323.88127112238,0,0,748749.11466227553,0]
[null,null,null,null,null,78,"2024-08-31",31,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,748749.11466227553,748749.11466227553,0,6291.3375301807628,3905.6624698192372,6291.3375301807628,0,0,744843.45219245635,0]
[null,null,null,null,null,79,"2024-09-30",30,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,744843.45219245635,744843.45219245635,0,6056.632588669665,4140.367411330335,6056.632588669665,0,0,740703.084781126,0]
[null,null,null,null,null,80,"2024-10-31",31,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,740703.084781126,740703.084781126,0,6223.7310532327883,3973.2689467672117,6223.7310532327883,0,0,736729.8158343588,0]
[null,null,null,null,null,81,"2024-11-30",30,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,736729.8158343588,736729.8158343588,0,5990.6572293717882,4206.3427706282118,5990.6572293717882,0,0,732523.47306373063,0]
[null,null,null,null,null,82,"2024-12-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,732523.47306373063,732523.47306373063,0,6155.0021597059258,4041.9978402940742,6155.0021597059258,0,0,728481.4752234366,0]
[null,null,null,null,null,83,"2025-01-31",31,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,728481.4752234366,728481.4752234366,0,6121.0394180991852,4075.9605819008148,6121.0394180991852,0,0,724405.51464153582,0]
[null,null,null,null,null,84,"2025-02-28",28,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,724405.51464153582,724405.51464153582,0,5497.7469858626619,4699.2530141373381,5497.7469858626619,0,0,719706.26162739843,0]
[null,null,null,null,null,85,"2025-03-31",31,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,719706.26162739843,719706.26162739843,0,6047.3060011895568,4149.6939988104432,6047.3060011895568,0,0,715556.56762858795,0]
[null,null,null,null,null,86,"2025-04-30",30,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,715556.56762858795,715556.56762858795,0,5818.488722400838,4378.511277599162,5818.488722400838,0,0,711178.0563509888,0]
[null,null,null,null,null,87,"2025-05-31",31,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,711178.0563509888,711178.0563509888,0,5975.6480628095405,4221.3519371904595,5975.6480628095405,0,0,706956.70441379829,0]
[null,null,null,null,null,88,"2025-06-30",30,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,706956.70441379829,706956.70441379829,0,5748.5596498534733,4448.4403501465267,5748.5596498534733,0,0,702508.26406365179,0]
[null,null,null,null,null,89,"2025-07-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,702508.26406365179,702508.26406365179,0,5902.8004446580353,4294.1995553419647,5902.8004446580353,0,0,698214.06450830982,0]
[null,null,null,null,null,90,"2025-08-31",31,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,698214.06450830982,698214.06450830982,0,5866.7185872032933,4330.2814127967067,5866.7185872032933,0,0,693883.78309551312,0]
[null,null,null,null,null,91,"2025-09-30",30,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,693883.78309551312,693883.78309551312,0,5642.258277326966,4554.741722673034,5642.258277326966,0,0,689329.04137284006,0]
[null,null,null,null,null,92,"2025-10-31",31,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,689329.04137284006,689329.04137284006,0,5792.062499584521,4404.937500415479,5792.062499584521,0,0,684924.10387242457,0]
[null,null,null,null,null,93,"2025-11-30",30,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,684924.10387242457,684924.10387242457,0,5569.403390831214,4627.596609168786,5569.403390831214,0,0,680296.50726325577,0]
[null,null,null,null,null,94,"2025-12-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,680296.50726325577,680296.50726325577,0,5716.1669563064534,4480.8330436935466,5716.1669563064534,0,0,675815.67421956221,0]
[null,null,null,null,null,95,"2026-01-31",31,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,675815.67421956221,675815.67421956221,0,5678.5169176723793,4518.4830823276207,5678.5169176723793,0,0,671297.19113723456,0]
[null,null,null,null,null,96,"2026-02-28",28,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,671297.19113723456,671297.19113723456,0,5094.6907976246794,5102.3092023753206,5094.6907976246794,0,0,666194.88193485921,0]
[null,null,null,null,null,97,"2026-03-31",31,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,666194.88193485921,666194.88193485921,0,5597.6785562165178,4599.3214437834822,5597.6785562165178,0,0,661595.56049107574,0]
[null,null,null,null,null,98,"2026-04-30",30,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,661595.56049107574,661595.56049107574,0,5379.7092803791793,4817.2907196208207,5379.7092803791793,0,0,656778.26977145497,0]
[null,null,null,null,null,99,"2026-05-31",31,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,656778.26977145497,656778.26977145497,0,5518.5558108927999,4678.4441891072001,5518.5558108927999,0,0,652099.82558234781,0]
[null,null,null,null,null,100,"2026-06-30",30,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,652099.82558234781,652099.82558234781,0,5302.4955016552312,4894.5044983447688,5302.4955016552312,0,0,647205.32108400308,0]
[null,null,null,null,null,101,"2026-07-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,647205.32108400308,647205.32108400308,0,5438.1194535436152,4758.8805464563848,5438.1194535436152,0,0,642446.44053754664,0]
[null,null,null,null,null,102,"2026-08-31",31,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,642446.44053754664,642446.44053754664,0,5398.1331307590162,4798.8668692409838,5398.1331307590162,0,0,637647.57366830565,0]
[null,null,null,null,null,103,"2026-09-30",30,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,637647.57366830565,637647.57366830565,0,5184.9782170975168,5012.0217829024832,5184.9782170975168,0,0,632635.55188540311,0]
[null,null,null,null,null,104,"2026-10-31",31,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,632635.55188540311,632635.55188540311,0,5315.6974914067132,4881.3025085932868,5315.6974914067132,0,0,627754.24937680981,0]
[null,null,null,null,null,105,"2026-11-30",30,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,627754.24937680981,627754.24937680981,0,5104.5314733720061,5092.4685266279939,5104.5314733720061,0,0,622661.78085018182,0]
[null,null,null,null,null,106,"2026-12-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,622661.78085018182,622661.78085018182,0,5231.8932386836641,4965.1067613163359,5231.8932386836641,0,0,617696.67408886552,0]
[null,null,null,null,null,107,"2027-01-31",31,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,617696.67408886552,617696.67408886552,0,5190.1741075392974,5006.8258924607026,5190.1741075392974,0,0,612689.84819640487,0]
[null,null,null,null,null,108,"2027-02-28",28,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,612689.84819640487,612689.84819640487,0,4649.9007780983829,5547.0992219016171,4649.9007780983829,0,0,607142.74897450325,0]
[null,null,null,null,null,109,"2027-03-31",31,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,607142.74897450325,607142.74897450325,0,5101.4951310136903,5095.5048689863097,5101.4951310136903,0,0,602047.24410551693,0]
[null,null,null,null,null,110,"2027-04-30",30,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,602047.24410551693,602047.24410551693,0,4895.4970978600559,5301.5029021399441,4895.4970978600559,0,0,596745.74120337702,0]
[null,null,null,null,null,111,"2027-05-31",31,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,596745.74120337702,596745.74120337702,0,5014.1346468259117,5182.8653531740883,5014.1346468259117,0,0,591562.87585020298,0]
[null,null,null,null,null,112,"2027-06-30",30,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,591562.87585020298,591562.87585020298,0,4810.2443292952848,5386.7556707047152,4810.2443292952848,0,0,586176.12017949822,0]
[null,null,null,null,null,113,"2027-07-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,586176.12017949822,586176.12017949822,0,4925.3237859846131,5271.6762140153869,4925.3237859846131,0,0,580904.44396548287,0]
[null,null,null,null,null,114,"2027-08-31",31,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,580904.44396548287,580904.44396548287,0,4881.0287160302996,5315.9712839697004,4881.0287160302996,0,0,575588.47268151317,0]
[null,null,null,null,null,115,"2027-09-30",30,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,575588.47268151317,575588.47268151317,0,4680.3497983958778,5516.6502016041222,4680.3497983958778,0,0,570071.82247990905,0]
[null,null,null,null,null,116,"2027-10-31",31,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,570071.82247990905,570071.82247990905,0,4790.0080032603446,5406.9919967396554,4790.0080032603446,0,0,564664.83048316941,0]
[null,null,null,null,null,117,"2027-11-30",30,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,564664.83048316941,564664.83048316941,0,4591.5251102943548,5605.4748897056452,4591.5251102943548,0,0,559059.35559346376,0]
[null,null,null,null,null,118,"2027-12-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,559059.35559346376,559059.35559346376,0,4697.4761459721849,5499.5238540278151,4697.4761459721849,0,0,553559.8317394359,0]
[null,null,null,null,null,119,"2028-01-31",31,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,553559.8317394359,553559.8317394359,0,4651.2665944102091,5545.7334055897909,4651.2665944102091,0,0,548014.09833384608,0]
[null,null,null,null,null,120,"2028-02-29",29,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,548014.09833384608,548014.09833384608,0,4307.5933643161452,5889.4066356838548,4307.5933643161452,0,0,542124.69169816223,0]
[null,null,null,null,null,121,"2028-03-31",31,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,542124.69169816223,542124.69169816223,0,4555.1832411270643,5641.8167588729357,4555.1832411270643,0,0,536482.87493928929,0]
[null,null,null,null,null,122,"2028-04-30",30,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,536482.87493928929,536482.87493928929,0,4362.3658824632148,5834.6341175367852,4362.3658824632148,0,0,530648.24082175246,0]
[null,null,null,null,null,123,"2028-05-31",31,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,530648.24082175246,530648.24082175246,0,4458.7527750361623,5738.2472249638377,4458.7527750361623,0,0,524909.99359678861,0]
[null,null,null,null,null,124,"2028-06-30",30,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,524909.99359678861,524909.99359678861,0,4268.2619602531477,5928.7380397468523,4268.2619602531477,0,0,518981.25555704173,0]
[null,null,null,null,null,125,"2028-07-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,518981.25555704173,518981.25555704173,0,4360.7213505942809,5836.2786494057191,4360.7213505942809,0,0,513144.97690763604,0]
[null,null,null,null,null,126,"2028-08-31",31,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,513144.97690763604,513144.97690763604,0,4311.6822289651891,5885.3177710348109,4311.6822289651891,0,0,507259.6591366012,0]
[null,null,null,null,null,127,"2028-09-30",30,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,507259.6591366012,507259.6591366012,0,4124.7397334310908,6072.2602665689092,4124.7397334310908,0,0,501187.39887003228,0]
[null,null,null,null,null,128,"2028-10-31",31,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,501187.39887003228,501187.39887003228,0,4211.209109191318,5985.790890808682,4211.209109191318,0,0,495201.6079792236,0]
[null,null,null,null,null,129,"2028-11-30",30,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,495201.6079792236,495201.6079792236,0,4026.6906932191496,{"$f":"MIN(J140-Q140-P140,L140)","v":6170.3093067808504},{"$f":"MIN(J140-Q140,N140)","v":4026.6906932191496},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":489031.29867244273},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-12-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":10197},{"$f":"L141+M141","v":489031.29867244273},489031.29867244273,0,{"$f":"L141*I141/365.25*H141","v":4109.0679141019218},6087.9320858980782,4109.0679141019218,0,0,482943.36658654467,0]
[null,null,null,null,null,131,"2029-01-31",{"$f":"G142-G141","v":31},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,482943.36658654467,{"$f":"S141","v":482943.36658654467},0,4057.9142835156895,6139.085716484311,4057.9142835156895,0,{"$f":"MAX(N142-P142,0)","v":0},476804.28087006038,0]
[null,null,null,null,null,132,"2029-02-28",28,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,476804.28087006038,476804.28087006038,0,3618.6214006072751,6578.3785993927249,3618.6214006072751,0,0,470225.90227066766,0]
[null,null,null,null,null,133,"2029-03-31",31,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,470225.90227066766,470225.90227066766,0,3951.0562465946041,6245.9437534053959,3951.0562465946041,0,0,463979.95851726225,0]
[null,null,null,null,null,134,"2029-04-30",30,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,463979.95851726225,463979.95851726225,0,3772.8144470808184,6424.1855529191816,3772.8144470808184,0,0,457555.77296434308,0]
[null,null,null,null,null,135,"2029-05-31",31,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,457555.77296434308,457555.77296434308,0,3844.5959403903325,6352.4040596096675,3844.5959403903325,0,0,451203.36890473339,0]
[null,null,null,null,null,136,"2029-06-30",30,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,451203.36890473339,451203.36890473339,0,3668.9226711760662,6528.0773288239343,3668.9226711760662,0,0,444675.29157590948,0]
[null,null,null,null,null,137,"2029-07-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,444675.29157590948,444675.29157590948,0,3736.3681583749931,6460.6318416250069,3736.3681583749931,0,0,438214.65973428445,0]
[null,null,null,null,null,138,"2029-08-31",31,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,438214.65973428445,438214.65973428445,0,3682.0829314839675,6514.9170685160325,3682.0829314839675,0,0,431699.74266576843,0]
[null,null,null,null,null,139,"2029-09-30",30,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,431699.74266576843,431699.74266576843,0,3510.330556378733,6686.6694436212674,3510.330556378733,0,0,425013.07322214718,0]
[null,null,null,null,null,140,"2029-10-31",31,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,425013.07322214718,425013.07322214718,0,3571.1570752053926,6625.8429247946078,3571.1570752053926,0,0,418387.23029735259,0]
[null,null,null,null,null,141,"2029-11-30",30,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,418387.23029735259,418387.23029735259,0,3402.0809691530112,6794.9190308469888,3402.0809691530112,0,0,411592.31126650563,0]
[null,null,null,null,null,142,"2029-12-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,411592.31126650563,411592.31126650563,0,3458.3896051386882,6738.6103948613118,3458.3896051386882,0,0,404853.70087164431,0]
[null,null,null,null,null,143,"2030-01-31",31,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,404853.70087164431,404853.70087164431,0,3401.7686734430567,6795.2313265569428,3401.7686734430567,0,0,398058.46954508737,0]
[null,null,null,null,null,144,"2030-02-28",28,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,398058.46954508737,398058.46954508737,0,3020.9940522354063,7176.0059477645937,3020.9940522354063,0,0,390882.46359732276,0]
[null,null,null,null,null,145,"2030-03-31",31,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,390882.46359732276,390882.46359732276,0,3284.3758542920841,6912.6241457079159,3284.3758542920841,0,0,383969.83945161483,0]
[null,null,null,null,null,146,"2030-04-30",30,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,383969.83945161483,383969.83945161483,0,3122.2188177174426,7074.781182282557,3122.2188177174426,0,0,376895.05826933228,0]
[null,null,null,null,null,147,"2030-05-31",31,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,376895.05826933228,376895.05826933228,0,3166.8471836511458,7030.1528163488547,3166.8471836511458,0,0,369864.90545298345,0]
[null,null,null,null,null,148,"2030-06-30",30,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,369864.90545298345,369864.90545298345,0,3007.5257199051634,7189.474280094837,3007.5257199051634,0,0,362675.43117288861,0]
[null,null,null,null,null,149,"2030-07-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,362675.43117288861,362675.43117288861,0,3047.3672779455042,7149.6327220544954,3047.3672779455042,0,0,355525.79845083412,0]
[null,null,null,null,null,150,"2030-08-31",31,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,355525.79845083412,355525.79845083412,0,2987.2927459154271,7209.7072540845729,2987.2927459154271,0,0,348316.09119674953,0]
[null,null,null,null,null,151,"2030-09-30",30,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,348316.09119674953,348316.09119674953,0,2832.3033288277784,7364.6966711722216,2832.3033288277784,0,0,340951.39452557731,0]
[null,null,null,null,null,152,"2030-10-31",31,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,340951.39452557731,340951.39452557731,0,2864.8318406543376,7332.1681593456624,2864.8318406543376,0,0,333619.22636623163,0]
[null,null,null,null,null,153,"2030-11-30",30,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,333619.22636623163,333619.22636623163,0,2712.7969946822936,7484.2030053177059,2712.7969946822936,0,0,326135.02336091391,0]
[null,null,null,null,null,154,"2030-12-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,326135.02336091391,326135.02336091391,0,2740.3378143590553,7456.6621856409447,2740.3378143590553,0,0,318678.36117527296,0]
[null,null,null,null,null,155,"2031-01-31",31,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,318678.36117527296,318678.36117527296,0,2677.68347829408,7519.3165217059195,2677.68347829408,0,0,311159.04465356702,0]
[null,null,null,null,null,156,"2031-02-28",28,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,311159.04465356702,311159.04465356702,0,2361.4863019293302,7835.5136980706702,2361.4863019293302,0,0,303323.53095549636,0]
[null,null,null,null,null,157,"2031-03-31",31,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,303323.53095549636,303323.53095549636,0,2548.6650691373534,7648.3349308626466,2548.6650691373534,0,0,295675.19602463371,0]
[null,null,null,null,null,158,"2031-04-30",30,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,295675.19602463371,295675.19602463371,0,2404.2582674693012,7792.7417325306988,2404.2582674693012,0,0,287882.45429210301,0]
[null,null,null,null,null,159,"2031-05-31",31,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,287882.45429210301,287882.45429210301,0,2418.921977337342,7778.0780226626575,2418.921977337342,0,0,280104.37626944034,0]
[null,null,null,null,null,160,"2031-06-30",30,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,280104.37626944034,280104.37626944034,0,2277.6454415338476,7919.3545584661524,2277.6454415338476,0,0,272185.02171097416,0]
[null,null,null,null,null,161,"2031-07-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,272185.02171097416,272185.02171097416,0,2287.0248641505264,7909.9751358494741,2287.0248641505264,0,0,264275.04657512467,0]
[null,null,null,null,null,162,"2031-08-31",31,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,264275.04657512467,264275.04657512467,0,2220.5615823109038,7976.4384176890962,2220.5615823109038,0,0,256298.60815743558,0]
[null,null,null,null,null,163,"2031-09-30",30,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,256298.60815743558,256298.60815743558,0,2084.0708178715504,8112.9291821284496,2084.0708178715504,0,0,248185.67897530712,0]
[null,null,null,null,null,164,"2031-10-31",31,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,248185.67897530712,248185.67897530712,0,2085.3712492134632,8111.6287507865363,2085.3712492134632,0,0,240074.05022452059,0]
[null,null,null,null,null,165,"2031-11-30",30,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,240074.05022452059,240074.05022452059,0,1952.1421743102703,8244.857825689729,1952.1421743102703,0,0,231829.19239883087,0]
[null,null,null,null,null,166,"2031-12-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,231829.19239883087,231829.19239883087,0,1947.9364585133796,8249.063541486621,1947.9364585133796,0,0,223580.12885734424,0]
[null,null,null,null,null,167,"2032-01-31",31,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,223580.12885734424,223580.12885734424,0,1878.623998530293,8318.3760014697073,1878.623998530293,0,0,215261.75285587454,0]
[null,null,null,null,null,168,"2032-02-29",29,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,215261.75285587454,215261.75285587454,0,1692.0369403127061,8504.9630596872939,1692.0369403127061,0,0,206756.78979618725,0]
[null,null,null,null,null,169,"2032-03-31",31,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,206756.78979618725,206756.78979618725,0,1737.2664966036928,8459.7335033963063,1737.2664966036928,0,0,198297.05629279095,0]
[null,null,null,null,null,170,"2032-04-30",30,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,198297.05629279095,198297.05629279095,0,1612.4360224218731,8584.5639775781274,1612.4360224218731,0,0,189712.49231521282,0]
[null,null,null,null,null,171,"2032-05-31",31,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,189712.49231521282,189712.49231521282,0,1594.0523994945604,8602.9476005054403,1594.0523994945604,0,0,181109.54471470739,0]
[null,null,null,null,null,172,"2032-06-30",30,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,181109.54471470739,181109.54471470739,0,1472.6772013762654,8724.3227986237343,1472.6772013762654,0,0,172385.22191608365,0]
[null,null,null,null,null,173,"2032-07-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,172385.22191608365,172385.22191608365,0,1448.4606326090643,8748.5393673909348,1448.4606326090643,0,0,163636.68254869271,0]
[null,null,null,null,null,174,"2032-08-31",31,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,163636.68254869271,163636.68254869271,0,1374.9513449471265,8822.0486550528731,1374.9513449471265,0,0,154814.63389363984,0]
[null,null,null,null,null,175,"2032-09-30",30,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,154814.63389363984,154814.63389363984,0,1258.8623207778519,8938.137679222149,1258.8623207778519,0,0,145876.49621441768,0]
[null,null,null,null,null,176,"2032-10-31",31,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,145876.49621441768,145876.49621441768,0,1225.7220174730949,8971.2779825269045,1225.7220174730949,0,0,136905.21823189079,0]
[null,null,null,null,null,177,"2032-11-30",30,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,136905.21823189079,136905.21823189079,0,1113.2333967110628,9083.7666032889374,1113.2333967110628,0,0,127821.45162860185,0]
[null,null,null,null,null,178,"2032-12-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,127821.45162860185,127821.45162860185,0,1074.015154136014,9122.9848458639863,1074.015154136014,0,0,118698.46678273786,0]
[null,null,null,null,null,179,"2033-01-31",31,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},10197,118698.46678273786,118698.46678273786,0,997.35960179663925,9199.6403982033607,997.35960179663925,0,0,109498.82638453449,0]
[null,null,null,null,null,180,"2033-02-28",28,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},110329.84827840973,109498.82638453449,109498.82638453449,0,831.02189387523515,109498.82638453449,831.02189387523515,0,0,0,0]
[null,null,null,null,null,181,"2033-03-31",31,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,182,"2033-04-30",30,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,183,"2033-05-31",31,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,184,"2033-06-30",30,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,185,"2033-07-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,186,"2033-08-31",31,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,187,"2033-09-30",30,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,188,"2033-10-31",31,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,189,"2033-11-30",30,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,190,"2033-12-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,191,"2034-01-31",31,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,192,"2034-02-28",28,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,193,"2034-03-31",31,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J204-Q204-P204,L204)","v":0},{"$f":"MIN(J204-Q204,N204)","v":0},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":0},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2034-04-30"},30,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":0},{"$f":"L205+M205","v":0},0,0,{"$f":"L205*I205/365.25*H205","v":0},0,0,0,0,0,0]
[null,null,null,null,null,195,"2034-05-31",{"$f":"G206-G205","v":31},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S205","v":0},0,0,0,0,0,{"$f":"MAX(N206-P206,0)","v":0},0,0]
[null,null,null,null,null,196,"2034-06-30",30,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,197,"2034-07-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,198,"2034-08-31",31,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,199,"2034-09-30",30,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,200,"2034-10-31",31,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,201,"2034-11-30",30,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,202,"2034-12-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,203,"2035-01-31",31,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,204,"2035-02-28",28,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,205,"2035-03-31",31,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,206,"2035-04-30",30,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,207,"2035-05-31",31,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,208,"2035-06-30",30,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,209,"2035-07-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,210,"2035-08-31",31,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,211,"2035-09-30",30,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S221","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,212,"2035-10-31",31,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,213,"2035-11-30",30,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,214,"2035-12-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,215,"2036-01-31",31,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,216,"2036-02-29",29,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,217,"2036-03-31",31,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,218,"2036-04-30",30,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,219,"2036-05-31",31,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,220,"2036-06-30",30,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,221,"2036-07-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,222,"2036-08-31",31,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,223,"2036-09-30",30,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,224,"2036-10-31",31,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,225,"2036-11-30",30,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,226,"2036-12-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,227,"2037-01-31",31,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,228,"2037-02-28",28,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,229,"2037-03-31",31,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,230,"2037-04-30",30,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,231,"2037-05-31",31,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,232,"2037-06-30",30,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,233,"2037-07-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,234,"2037-08-31",31,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,235,"2037-09-30",30,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,236,"2037-10-31",31,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,237,"2037-11-30",30,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,238,"2037-12-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,239,"2038-01-31",31,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,240,"2038-02-28",28,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,241,"2038-03-31",31,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2038-04-30",30,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2038-05-31",31,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2038-06-30",30,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2038-07-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2038-08-31",31,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2038-09-30",30,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2038-10-31",31,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2038-11-30",30,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-12-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2039-01-31",31,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2039-02-28",28,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2039-03-31",31,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2039-04-30",30,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2039-05-31",31,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2039-06-30",30,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2039-07-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2039-08-31"},31,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2039-09-30",{"$f":"G270-G269","v":30},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2039-10-31",31,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2039-11-30",30,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-12-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2040-01-31",31,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2040-02-29",29,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2040-03-31",31,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2040-04-30",30,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2040-05-31",31,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2040-06-30",30,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2040-07-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2040-08-31",31,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2040-09-30",30,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2040-10-31",31,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2040-11-30",30,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-12-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2041-01-31",31,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2041-02-28",28,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2041-03-31",31,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2041-04-30",30,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2041-05-31",31,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2041-06-30",30,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2041-07-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2041-08-31",31,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2041-09-30",30,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2041-10-31",31,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2041-11-30",30,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-12-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2042-01-31",31,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2042-02-28",28,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2042-03-31",31,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2042-04-30",30,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2042-05-31",31,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2042-06-30",30,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2042-07-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2042-08-31",31,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2042-09-30",30,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2042-10-31",31,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2042-11-30",30,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-12-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2043-01-31",31,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2043-02-28",28,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"График_240","index":8,"n_rows":311,"n_cols":20,"rows_kept":311,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$R$66","v":1000000}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$G$41","v":240}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$R$72","v":9025}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K263,0)-1","v":240}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":1419997.1729867742},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2018-03-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2018-03-31"},{"$f":"G12-D9","v":30},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":9025},{"$f":"L12+M12","v":1000000},{"$f":"D3","v":1000000},0,{"$f":"L12*I12/365.25*H12","v":5733.0595482546196},{"$f":"MIN(J12-Q12-P12,L12)","v":3291.9404517453804},{"$f":"MIN(J12-Q12,N12)","v":5733.0595482546196},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":996708.05954825459},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2018-04-30"},{"$f":"G13-G12","v":30},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":9025},{"$f":"L13+M13","v":996708.05954825459},{"$f":"S12","v":996708.05954825459},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":5714.1866576154553},3310.8133423845447,5714.1866576154553,0,{"$f":"MAX(N13-P13,0)","v":0},993397.24620587006,0]
[null,null,null,null,null,3,"2018-05-31",{"$f":"G14-G13","v":31},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,993397.24620587006,{"$f":"S13","v":993397.24620587006},0,5885.0457531560905,3139.9542468439095,5885.0457531560905,0,{"$f":"MAX(N14-P14,0)","v":0},990257.29195902613,0]
[null,null,null,null,null,4,"2018-06-30",30,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,990257.29195902613,990257.29195902613,0,5677.204022894457,3347.795977105543,5677.204022894457,0,0,986909.49598192063,0]
[null,null,null,null,null,5,"2018-07-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,986909.49598192063,986909.49598192063,0,5846.6112728423814,3178.3887271576186,5846.6112728423814,0,0,983731.10725476302,0]
[null,null,null,null,null,6,"2018-08-31",31,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,983731.10725476302,983731.10725476302,0,5827.7819846074099,3197.2180153925901,5827.7819846074099,0,0,980533.88923937047,0]
[null,null,null,null,null,7,"2018-09-30",30,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,980533.88923937047,{"$f":"S17","v":980533.88923937047},{"$f":"T17","v":0},5621.4591760910116,3403.5408239089884,5621.4591760910116,0,{"$f":"MAX(N18-P18,0)","v":0},977130.34841546149,0]
[null,null,null,null,null,8,"2018-10-31",31,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,977130.34841546149,{"$f":"S18","v":977130.34841546149},{"$f":"T18","v":0},5788.6780230017121,3236.3219769982879,5788.6780230017121,0,0,973894.02643846325,0]
[null,null,null,null,null,9,"2018-11-30",30,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,973894.02643846325,973894.02643846325,0,5583.3924472611698,3441.6075527388302,5583.3924472611698,0,0,970452.41888572439,0]
[null,null,null,null,null,10,"2018-12-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},9025,970452.41888572439,970452.41888572439,0,5749.1168897602474,3275.8831102397526,5749.1168897602474,0,0,967176.53577548463,0]
[null,null,null,null,null,11,"2019-01-31",31,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,967176.53577548463,967176.53577548463,0,8126.6660870498636,898.33391295013644,8126.6660870498636,0,0,966278.20186253451,0]
[null,null,null,null,null,12,"2019-02-28",28,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,966278.20186253451,966278.20186253451,0,7333.3967845665875,1691.6032154334125,7333.3967845665875,0,0,964586.59864710108,0]
[null,null,null,null,null,13,"2019-03-31",31,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,964586.59864710108,{"$f":"S23","v":964586.59864710108},{"$f":"T23","v":0},8104.9042333961761,920.0957666038239,8104.9042333961761,0,0,963666.50288049725,0]
[null,null,null,null,null,14,"2019-04-30",30,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,963666.50288049725,963666.50288049725,0,7835.9740275292997,1189.0259724707003,7835.9740275292997,0,0,962477.4769080265,0]
[null,null,null,null,null,15,"2019-05-31",31,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,962477.4769080265,962477.4769080265,0,8087.1824137733984,937.81758622660163,8087.1824137733984,0,0,961539.65932179987,0]
[null,null,null,null,null,16,"2019-06-30",30,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,961539.65932179987,961539.65932179987,0,7818.6797760047793,1206.3202239952207,7818.6797760047793,0,0,960333.33909780462,0]
[null,null,null,null,null,17,"2019-07-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,960333.33909780462,960333.33909780462,0,8069.1663728710819,955.83362712891812,8069.1663728710819,0,0,959377.50547067565,0]
[null,null,null,null,null,18,"2019-08-31",31,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,959377.50547067565,959377.50547067565,0,8061.1350151663346,963.8649848336654,8061.1350151663346,0,0,958413.64048584201,0]
[null,null,null,null,null,19,"2019-09-30",30,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,958413.64048584201,958413.64048584201,0,7793.2608138068472,1231.7391861931528,7793.2608138068472,0,0,957181.90129964892,0]
[null,null,null,null,null,20,"2019-10-31",31,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,957181.90129964892,957181.90129964892,0,8042.6865300167638,982.31346998323625,8042.6865300167638,0,0,956199.58782966563,0]
[null,null,null,null,null,21,"2019-11-30",30,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,956199.58782966563,956199.58782966563,0,7775.2574287586767,1249.7425712413233,7775.2574287586767,0,0,954949.84525842429,0]
[null,null,null,null,null,22,"2019-12-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,954949.84525842429,954949.84525842429,0,8023.9317593377264,1001.0682406622736,8023.9317593377264,0,0,953948.77701776207,0]
[null,null,null,null,null,23,"2020-01-31",31,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,953948.77701776207,953948.77701776207,0,8015.5203194182395,1009.4796805817605,8015.5203194182395,0,0,952939.29733718035,0]
[null,null,null,null,null,24,"2020-02-29",29,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,952939.29733718035,952939.29733718035,0,7490.4550928269537,1534.5449071730463,7490.4550928269537,0,0,951404.75243000733,0]
[null,null,null,null,null,25,"2020-03-31",31,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,951404.75243000733,951404.75243000733,0,7994.1442442373518,1030.8557557626482,7994.1442442373518,0,0,950373.89667424466,0]
[null,null,null,null,null,26,"2020-04-30",30,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,950373.89667424466,950373.89667424466,0,7727.8863056057671,1297.1136943942329,7727.8863056057671,0,0,949076.78297985042,0]
[null,null,null,null,null,27,"2020-05-31",31,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,949076.78297985042,949076.78297985042,0,7974.5835645863417,1050.4164354136583,7974.5835645863417,0,0,948026.36654443678,0]
[null,null,null,null,null,28,"2020-06-30",30,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,948026.36654443678,948026.36654443678,0,7708.7975595810467,1316.2024404189533,7708.7975595810467,0,0,946710.16410401778,0]
[null,null,null,null,null,29,"2020-07-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,946710.16410401778,946710.16410401778,0,7954.6981345249296,1070.3018654750704,7954.6981345249296,0,0,945639.86223854276,0]
[null,null,null,null,null,30,"2020-08-31",31,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,945639.86223854276,945639.86223854276,0,7945.7049615608157,1079.2950384391843,7945.7049615608157,0,0,944560.56720010354,0]
[null,null,null,null,null,31,"2020-09-30",30,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,944560.56720010354,944560.56720010354,0,7680.6157004361612,1344.3842995638388,7680.6157004361612,0,0,943216.18290053972,0]
[null,null,null,null,null,32,"2020-10-31",31,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,943216.18290053972,943216.18290053972,0,7925.3400830164455,1099.6599169835545,7925.3400830164455,0,0,942116.52298355615,0]
[null,null,null,null,null,33,"2020-11-30",30,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,942116.52298355615,942116.52298355615,0,7660.7421581414428,1364.2578418585572,7660.7421581414428,0,0,940752.2651416976,0]
[null,null,null,null,null,34,"2020-12-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,940752.2651416976,940752.2651416976,0,7904.6371025869121,1120.3628974130879,7904.6371025869121,0,0,939631.90224428452,0]
[null,null,null,null,null,35,"2021-01-31",31,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,939631.90224428452,939631.90224428452,0,7895.2232936008468,1129.7767063991532,7895.2232936008468,0,0,938502.12553788535,0]
[null,null,null,null,null,36,"2021-02-28",28,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,938502.12553788535,938502.12553788535,0,7122.5951868337252,1902.4048131662748,7122.5951868337252,0,0,936599.72072471911,0]
[null,null,null,null,null,37,"2021-03-31",31,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,936599.72072471911,936599.72072471911,0,7869.7454973419935,1155.2545026580065,7869.7454973419935,0,0,935444.46622206108,0]
[null,null,null,null,null,38,"2021-04-30",30,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,935444.46622206108,935444.46622206108,0,7606.4888834483818,1418.5111165516182,7606.4888834483818,0,0,934025.95510550949,0]
[null,null,null,null,null,39,"2021-05-31",31,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,934025.95510550949,934025.95510550949,0,7848.1195242130289,1176.8804757869711,7848.1195242130289,0,0,932849.07462972251,0]
[null,null,null,null,null,40,"2021-06-30",30,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,932849.07462972251,932849.07462972251,0,7585.3846725538006,1439.6153274461994,7585.3846725538006,0,0,931409.45930227626,0]
[null,null,null,null,null,41,"2021-07-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,931409.45930227626,931409.45930227626,0,7826.1345122482844,1198.8654877517156,7826.1345122482844,0,0,930210.59381452459,0]
[null,null,null,null,null,42,"2021-08-31",31,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,930210.59381452459,930210.59381452459,0,7816.0610880678332,1208.9389119321668,7816.0610880678332,0,0,929001.65490259242,0]
[null,null,null,null,null,43,"2021-09-30",30,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,929001.65490259242,929001.65490259242,0,7554.0996990025997,1470.9003009974003,7554.0996990025997,0,0,927530.75460159499,0]
[null,null,null,null,null,44,"2021-10-31",31,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,927530.75460159499,927530.75460159499,0,7793.543835379317,1231.456164620683,7793.543835379317,0,0,926299.29843697429,0]
[null,null,null,null,null,45,"2021-11-30",30,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,926299.29843697429,926299.29843697429,0,7532.1257121363824,1492.8742878636176,7532.1257121363824,0,0,924806.42414911068,0]
[null,null,null,null,null,46,"2021-12-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,924806.42414911068,924806.42414911068,0,7770.6527466492016,1254.3472533507984,7770.6527466492016,0,0,923552.07689575991,0]
[null,null,null,null,null,47,"2022-01-31",31,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,923552.07689575991,923552.07689575991,0,7760.1131389270013,1264.8868610729987,7760.1131389270013,0,0,922287.19003468694,0]
[null,null,null,null,null,48,"2022-02-28",28,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,922287.19003468694,922287.19003468694,0,6999.5348138977479,2025.4651861022521,6999.5348138977479,0,0,920261.72484858474,0]
[null,null,null,null,null,49,"2022-03-31",31,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,920261.72484858474,920261.72484858474,0,7732.4660740870822,1292.5339259129178,7732.4660740870822,0,0,918969.19092267181,0]
[null,null,null,null,null,50,"2022-04-30",30,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,918969.19092267181,918969.19092267181,0,7472.5215524718287,1552.4784475281713,7472.5215524718287,0,0,917416.71247514361,0]
[null,null,null,null,null,51,"2022-05-31",31,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,917416.71247514361,917416.71247514361,0,7708.5609598527471,1316.4390401472529,7708.5609598527471,0,0,916100.27343499637,0]
[null,null,null,null,null,52,"2022-06-30",30,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,916100.27343499637,916100.27343499637,0,7449.1931885063359,1575.8068114936641,7449.1931885063359,0,0,914524.46662350267,0]
[null,null,null,null,null,53,"2022-07-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,914524.46662350267,914524.46662350267,0,7684.2589680151395,1340.7410319848605,7684.2589680151395,0,0,913183.72559151775,0]
[null,null,null,null,null,54,"2022-08-31",31,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,913183.72559151775,913183.72559151775,0,7672.9934396724648,1352.0065603275352,7672.9934396724648,0,0,911831.71903119027,0]
[null,null,null,null,null,55,"2022-09-30",30,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,911831.71903119027,911831.71903119027,0,7414.4837933542376,1610.5162066457624,7414.4837933542376,0,0,910221.20282454451,0]
[null,null,null,null,null,56,"2022-10-31",31,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,910221.20282454451,910221.20282454451,0,7648.1009485791292,1376.8990514208708,7648.1009485791292,0,0,908844.30377312365,0]
[null,null,null,null,null,57,"2022-11-30",30,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,908844.30377312365,908844.30377312365,0,7390.1918746233468,1634.8081253766532,7390.1918746233468,0,0,907209.49564774695,0]
[null,null,null,null,null,58,"2022-12-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,907209.49564774695,907209.49564774695,0,7622.7951872496533,1402.2048127503467,7622.7951872496533,0,0,905807.29083499662,0]
[null,null,null,null,null,59,"2023-01-31",31,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,905807.29083499662,905807.29083499662,0,7611.0132116977538,1413.9867883022462,7611.0132116977538,0,0,904393.30404669442,0]
[null,null,null,null,null,60,"2023-02-28",28,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,904393.30404669442,904393.30404669442,0,6863.7323444693684,2161.2676555306316,6863.7323444693684,0,0,902232.03639116383,0]
[null,null,null,null,null,61,"2023-03-31",31,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,902232.03639116383,902232.03639116383,0,7580.9722647076851,1444.0277352923149,7580.9722647076851,0,0,900788.0086558715,0]
[null,null,null,null,null,62,"2023-04-30",30,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,900788.0086558715,900788.0086558715,0,7324.6827808567787,1700.3172191432213,7324.6827808567787,0,0,899087.69143672823,0]
[null,null,null,null,null,63,"2023-05-31",31,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,899087.69143672823,899087.69143672823,0,7554.5520192178483,1470.4479807821517,7554.5520192178483,0,0,897617.2434559461,0]
[null,null,null,null,null,64,"2023-06-30",30,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,897617.2434559461,897617.2434559461,0,7298.8999673214521,1726.1000326785479,7298.8999673214521,0,0,895891.14342326752,0]
[null,null,null,null,null,65,"2023-07-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,895891.14342326752,895891.14342326752,0,7527.6931394004332,{"$f":"MIN(J76-Q76-P76,L76)","v":1497.3068605995668},{"$f":"MIN(J76-Q76,N76)","v":7527.6931394004332},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":894393.83656266797},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2023-08-31"},31,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":9025},{"$f":"L77+M77","v":894393.83656266797},894393.83656266797,0,{"$f":"L77*I77/365.25*H77","v":7515.1120723089061},1509.8879276910939,7515.1120723089061,0,0,892883.94863497687,0]
[null,null,null,null,null,67,"2023-09-30",{"$f":"G78-G77","v":30},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,892883.94863497687,{"$f":"S77","v":892883.94863497687},0,7260.411574116034,1764.588425883966,7260.411574116034,0,{"$f":"MAX(N78-P78,0)","v":0},891119.36020909285,0]
[null,null,null,null,null,68,"2023-10-31",31,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,891119.36020909285,891119.36020909285,0,7487.5984024139789,1537.4015975860211,7487.5984024139789,0,0,889581.95861150685,0]
[null,null,null,null,null,69,"2023-11-30",30,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,889581.95861150685,889581.95861150685,0,7233.5617168410017,1791.4382831589983,7233.5617168410017,0,0,887790.5203283478,0]
[null,null,null,null,null,70,"2023-12-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,887790.5203283478,887790.5203283478,0,7459.6279449355225,1565.3720550644775,7459.6279449355225,0,0,886225.14827328338,0]
[null,null,null,null,null,71,"2024-01-31",31,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,886225.14827328338,886225.14827328338,0,7446.4749624933793,1578.5250375066207,7446.4749624933793,0,0,884646.62323577679,0]
[null,null,null,null,null,72,"2024-02-29",29,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,884646.62323577679,884646.62323577679,0,6953.6494327444625,2071.3505672555375,6953.6494327444625,0,0,882575.27266852127,0]
[null,null,null,null,null,73,"2024-03-31",31,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,882575.27266852127,882575.27266852127,0,7415.8070138800595,1609.1929861199405,7415.8070138800595,0,0,880966.07968240138,0]
[null,null,null,null,null,74,"2024-04-30",30,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,880966.07968240138,880966.07968240138,0,7163.5024138445788,1861.4975861554212,7163.5024138445788,0,0,879104.58209624595,0]
[null,null,null,null,null,75,"2024-05-31",31,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,879104.58209624595,879104.58209624595,0,7386.6446610633238,1638.3553389366762,7386.6446610633238,0,0,877466.22675730928,0]
[null,null,null,null,null,76,"2024-06-30",30,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,877466.22675730928,877466.22675730928,0,7135.0436508397224,1889.9563491602776,7135.0436508397224,0,0,875576.27040814899,0]
[null,null,null,null,null,77,"2024-07-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,875576.27040814899,875576.27040814899,0,7356.99814889147,1668.00185110853,7356.99814889147,0,0,873908.26855704049,0]
[null,null,null,null,null,78,"2024-08-31",31,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,873908.26855704049,873908.26855704049,0,7342.9828232759955,1682.0171767240045,7342.9828232759955,0,0,872226.25138031645,0]
[null,null,null,null,null,79,"2024-09-30",30,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,872226.25138031645,872226.25138031645,0,7092.435226829678,1932.564773170322,7092.435226829678,0,0,870293.68660714617,0]
[null,null,null,null,null,80,"2024-10-31",31,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,870293.68660714617,870293.68660714617,0,7312.6114283294501,1712.3885716705499,7312.6114283294501,0,0,868581.29803547566,0]
[null,null,null,null,null,81,"2024-11-30",30,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,868581.29803547566,868581.29803547566,0,7062.7965918285081,1962.2034081714919,7062.7965918285081,0,0,866619.09462730412,0]
[null,null,null,null,null,82,"2024-12-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,866619.09462730412,866619.09462730412,0,7281.7358012626873,1743.2641987373127,7281.7358012626873,0,0,864875.83042856678,0]
[null,null,null,null,null,83,"2025-01-31",31,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,864875.83042856678,864875.83042856678,0,7267.0880864757601,1757.9119135242399,7267.0880864757601,0,0,863117.91851504252,0]
[null,null,null,null,null,84,"2025-02-28",28,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,863117.91851504252,863117.91851504252,0,6550.4801372312068,2474.5198627687932,6550.4801372312068,0,0,860643.3986522737,0]
[null,null,null,null,null,85,"2025-03-31",31,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,860643.3986522737,860643.3986522737,0,7231.5252305648955,1793.4747694351045,7231.5252305648955,0,0,858849.92388283857,0]
[null,null,null,null,null,86,"2025-04-30",30,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,858849.92388283857,858849.92388283857,0,6983.6667321889954,2041.3332678110046,6983.6667321889954,0,0,856808.59061502758,0]
[null,null,null,null,null,87,"2025-05-31",31,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,856808.59061502758,856808.59061502758,0,7199.3033938330464,1825.6966061669536,7199.3033938330464,0,0,854982.89400886057,0]
[null,null,null,null,null,88,"2025-06-30",30,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,854982.89400886057,854982.89400886057,0,6952.2223003595236,2072.7776996404764,6952.2223003595236,0,0,852910.11630922009,0]
[null,null,null,null,null,89,"2025-07-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,852910.11630922009,852910.11630922009,0,7166.5466035674099,1858.4533964325901,7166.5466035674099,0,0,851051.66291278752,0]
[null,null,null,null,null,90,"2025-08-31",31,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,851051.66291278752,851051.66291278752,0,7150.9310156860911,1874.0689843139089,7150.9310156860911,0,0,849177.59392847365,0]
[null,null,null,null,null,91,"2025-09-30",30,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,849177.59392847365,849177.59392847365,0,6905.0169855374861,2119.9830144625139,6905.0169855374861,0,0,847057.61091401114,0]
[null,null,null,null,null,92,"2025-10-31",31,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,847057.61091401114,847057.61091401114,0,7117.3711372898024,1907.6288627101976,7117.3711372898024,0,0,845149.98205130093,0]
[null,null,null,null,null,93,"2025-11-30",30,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,845149.98205130093,845149.98205130093,0,6872.2667945033918,2152.7332054966082,6872.2667945033918,0,0,842997.24884580437,0]
[null,null,null,null,null,94,"2025-12-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,842997.24884580437,842997.24884580437,0,7083.2540909179297,1941.7459090820703,7083.2540909179297,0,0,841055.50293672225,0]
[null,null,null,null,null,95,"2026-01-31",31,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,841055.50293672225,841055.50293672225,0,7066.9386406921303,1958.0613593078697,7066.9386406921303,0,0,839097.4415774144,0]
[null,null,null,null,null,96,"2026-02-28",28,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,839097.4415774144,839097.4415774144,0,6368.1809939838276,2656.8190060161724,6368.1809939838276,0,0,836440.62257139827,0]
[null,null,null,null,null,97,"2026-03-31",31,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,836440.62257139827,836440.62257139827,0,7028.1622742549525,1996.8377257450475,7028.1622742549525,0,0,834443.78484565322,0]
[null,null,null,null,null,98,"2026-04-30",30,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,834443.78484565322,834443.78484565322,0,6785.2102422767693,2239.7897577232307,6785.2102422767693,0,0,832203.99508793,0]
[null,null,null,null,null,99,"2026-05-31",31,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,832203.99508793,832203.99508793,0,6992.5641640653166,2032.4358359346834,6992.5641640653166,0,0,830171.55925199529,0]
[null,null,null,null,null,100,"2026-06-30",30,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,830171.55925199529,830171.55925199529,0,6750.4709951496961,2274.5290048503039,6750.4709951496961,0,0,827897.03024714498,0]
[null,null,null,null,null,101,"2026-07-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,827897.03024714498,827897.03024714498,0,6956.3750467583523,2068.6249532416477,6956.3750467583523,0,0,825828.40529390331,0]
[null,null,null,null,null,102,"2026-08-31",31,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,825828.40529390331,825828.40529390331,0,6938.9934999233119,2086.0065000766881,6938.9934999233119,0,0,823742.39879382658,0]
[null,null,null,null,null,103,"2026-09-30",30,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,823742.39879382658,823742.39879382658,0,6698.1928115473374,2326.8071884526626,6698.1928115473374,0,0,821415.59160537389,0]
[null,null,null,null,null,104,"2026-10-31",31,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,821415.59160537389,821415.59160537389,0,6901.9149914767768,2123.0850085232232,6901.9149914767768,0,0,819292.5065968507,0]
[null,null,null,null,null,105,"2026-11-30",30,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,819292.5065968507,819292.5065968507,0,6662.0088832105321,2362.9911167894679,6662.0088832105321,0,0,816929.51548006118,0]
[null,null,null,null,null,106,"2026-12-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,816929.51548006118,816929.51548006118,0,6864.2208980378036,2160.7791019621964,6864.2208980378036,0,0,814768.73637809895,0]
[null,null,null,null,null,107,"2027-01-31",31,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,814768.73637809895,814768.73637809895,0,6846.0650292796327,2178.9349707203673,6846.0650292796327,0,0,812589.80140737863,0]
[null,null,null,null,null,108,"2027-02-28",28,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,812589.80140737863,812589.80140737863,0,6167.0059671492236,2857.9940328507764,6167.0059671492236,0,0,809731.80737452791,0]
[null,null,null,null,null,109,"2027-03-31",31,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,809731.80737452791,809731.80737452791,0,6803.742414325603,2221.257585674397,6803.742414325603,0,0,807510.5497888535,0]
[null,null,null,null,null,110,"2027-04-30",30,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,807510.5497888535,807510.5497888535,0,6566.204881239958,2458.795118760042,6566.204881239958,0,0,805051.75467009342,0]
[null,null,null,null,null,111,"2027-05-31",31,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,805051.75467009342,805051.75467009342,0,6764.41843965097,2260.58156034903,6764.41843965097,0,0,802791.17310974444,0]
[null,null,null,null,null,112,"2027-06-30",30,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,802791.17310974444,802791.17310974444,0,6527.8296622476137,2497.1703377523863,6527.8296622476137,0,0,800294.002771992,0]
[null,null,null,null,null,113,"2027-07-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,800294.002771992,800294.002771992,0,6724.4416002936168,2300.5583997063832,6724.4416002936168,0,0,797993.44437228562,0]
[null,null,null,null,null,114,"2027-08-31",31,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,797993.44437228562,797993.44437228562,0,6705.1112410090209,2319.8887589909791,6705.1112410090209,0,0,795673.55561329459,0]
[null,null,null,null,null,115,"2027-09-30",30,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,795673.55561329459,795673.55561329459,0,6469.9533474920881,2555.0466525079119,6469.9533474920881,0,0,793118.50896078662,0]
[null,null,null,null,null,116,"2027-10-31",31,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,793118.50896078662,793118.50896078662,0,6664.1497713912504,2360.8502286087496,6664.1497713912504,0,0,790757.65873217792,0]
[null,null,null,null,null,117,"2027-11-30",30,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,790757.65873217792,790757.65873217792,0,6429.9801408201738,2595.0198591798262,6429.9801408201738,0,0,788162.63887299807,0]
[null,null,null,null,null,118,"2027-12-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,788162.63887299807,788162.63887299807,0,6622.5082510642878,2402.4917489357122,6622.5082510642878,0,0,785760.14712406241,0]
[null,null,null,null,null,119,"2028-01-31",31,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,785760.14712406241,785760.14712406241,0,6602.3214004756956,2422.6785995243044,6602.3214004756956,0,0,783337.4685245381,0]
[null,null,null,null,null,120,"2028-02-29",29,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,783337.4685245381,783337.4685245381,0,6157.3220318520171,2867.6779681479829,6157.3220318520171,0,0,780469.79055639007,0]
[null,null,null,null,null,121,"2028-03-31",31,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,780469.79055639007,780469.79055639007,0,6557.8693695210441,2467.1306304789559,6557.8693695210441,0,0,778002.65992591111,0]
[null,null,null,null,null,122,"2028-04-30",30,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,778002.65992591111,778002.65992591111,0,6326.2639287610018,2698.7360712389982,6326.2639287610018,0,0,775303.92385467212,0]
[null,null,null,null,null,123,"2028-05-31",31,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,775303.92385467212,775303.92385467212,0,6514.4633601916194,2510.5366398083806,6514.4633601916194,0,0,772793.38721486379,0]
[null,null,null,null,null,124,"2028-06-30",30,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,772793.38721486379,772793.38721486379,0,6283.9051609257922,2741.0948390742078,6283.9051609257922,0,0,770052.29237578961,0]
[null,null,null,null,null,125,"2028-07-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,770052.29237578961,770052.29237578961,0,6470.3367154039652,2554.6632845960348,6470.3367154039652,0,0,767497.62909119355,0]
[null,null,null,null,null,126,"2028-08-31",31,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,767497.62909119355,767497.62909119355,0,6448.8712489551626,2576.1287510448374,6448.8712489551626,0,0,764921.50034014869,0]
[null,null,null,null,null,127,"2028-09-30",30,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,764921.50034014869,764921.50034014869,0,6219.8955674476165,2805.1044325523835,6219.8955674476165,0,0,762116.39590759634,0]
[null,null,null,null,null,128,"2028-10-31",31,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,762116.39590759634,762116.39590759634,0,6403.6556305007889,2621.3443694992111,6403.6556305007889,0,0,759495.05153809709,0]
[null,null,null,null,null,129,"2028-11-30",30,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,759495.05153809709,759495.05153809709,0,6175.7708502892501,{"$f":"MIN(J140-Q140-P140,L140)","v":2849.2291497107499},{"$f":"MIN(J140-Q140,N140)","v":6175.7708502892501},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":756645.82238838635},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-12-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":9025},{"$f":"L141+M141","v":756645.82238838635},756645.82238838635,0,{"$f":"L141*I141/365.25*H141","v":6357.6893330868115},2667.3106669131885,6357.6893330868115,0,0,753978.51172147319,0]
[null,null,null,null,null,131,"2029-01-31",{"$f":"G142-G141","v":31},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,753978.51172147319,{"$f":"S141","v":753978.51172147319},0,6335.2773510559937,2689.7226489440063,6335.2773510559937,0,{"$f":"MAX(N142-P142,0)","v":0},751288.78907252918,0]
[null,null,null,null,null,132,"2029-02-28",28,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,751288.78907252918,751288.78907252918,0,5701.772822201372,3323.227177798628,5701.772822201372,0,0,747965.56189473055,0]
[null,null,null,null,null,133,"2029-03-31",31,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,747965.56189473055,747965.56189473055,0,6284.7537562078805,2740.2462437921195,6284.7537562078805,0,0,745225.31565093843,0]
[null,null,null,null,null,134,"2029-04-30",30,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,745225.31565093843,745225.31565093843,0,6059.7376796257004,2965.2623203742996,6059.7376796257004,0,0,742260.05333056417,0]
[null,null,null,null,null,135,"2029-05-31",31,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,742260.05333056417,742260.05333056417,0,6236.8134255208806,2788.1865744791194,6236.8134255208806,0,0,739471.86675608507,0]
[null,null,null,null,null,136,"2029-06-30",30,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,739471.86675608507,739471.86675608507,0,6012.9539884067699,3012.0460115932301,6012.9539884067699,0,0,736459.82074449188,0]
[null,null,null,null,null,137,"2029-07-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,736459.82074449188,736459.82074449188,0,6188.0771796436566,2836.9228203563434,6188.0771796436566,0,0,733622.89792413556,0]
[null,null,null,null,null,138,"2029-08-31",31,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,733622.89792413556,733622.89792413556,0,6164.2400375884245,2860.7599624115755,6164.2400375884245,0,0,730762.13796172396,0]
[null,null,null,null,null,139,"2029-09-30",30,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,730762.13796172396,730762.13796172396,0,5942.1315530357842,3082.8684469642158,5942.1315530357842,0,0,727679.26951475977,0]
[null,null,null,null,null,140,"2029-10-31",31,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,727679.26951475977,727679.26951475977,0,6114.2989134587206,2910.7010865412794,6114.2989134587206,0,0,724768.56842821848,0]
[null,null,null,null,null,141,"2029-11-30",30,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,724768.56842821848,724768.56842821848,0,5893.395340812619,3131.604659187381,5893.395340812619,0,0,721636.96376903111,0]
[null,null,null,null,null,142,"2029-12-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,721636.96376903111,721636.96376903111,0,6063.5286565562119,2961.4713434437881,6063.5286565562119,0,0,718675.49242558726,0]
[null,null,null,null,null,143,"2030-01-31",31,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,718675.49242558726,718675.49242558726,0,6038.6450000113009,2986.3549999886991,6038.6450000113009,0,0,715689.13742559857,0]
[null,null,null,null,null,144,"2030-02-28",28,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,715689.13742559857,715689.13742559857,0,5431.5955891684043,3593.4044108315957,5431.5955891684043,0,0,712095.73301476694,0]
[null,null,null,null,null,145,"2030-03-31",31,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,712095.73301476694,712095.73301476694,0,5983.3588080008749,3041.6411919991251,5983.3588080008749,0,0,709054.09182276786,0]
[null,null,null,null,null,146,"2030-04-30",30,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,709054.09182276786,709054.09182276786,0,5765.6143811461206,3259.3856188538794,5765.6143811461206,0,0,705794.70620391401,0]
[null,null,null,null,null,147,"2030-05-31",31,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,705794.70620391401,705794.70620391401,0,5930.4146566456193,3094.5853433543807,5930.4146566456193,0,0,702700.12086055963,0]
[null,null,null,null,null,148,"2030-06-30",30,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,702700.12086055963,702700.12086055963,0,5713.94759467724,3311.05240532276,5713.94759467724,0,0,699389.06845523685,0]
[null,null,null,null,null,149,"2030-07-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,699389.06845523685,699389.06845523685,0,5876.5915156444134,3148.4084843555866,5876.5915156444134,0,0,696240.6599708813,0]
[null,null,null,null,null,150,"2030-08-31",31,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,696240.6599708813,696240.6599708813,0,5850.1371264904437,3174.8628735095563,5850.1371264904437,0,0,693065.79709737177,0]
[null,null,null,null,null,151,"2030-09-30",30,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,693065.79709737177,693065.79709737177,0,5635.6068922086088,3389.3931077913912,5635.6068922086088,0,0,689676.40398958034,0]
[null,null,null,null,null,152,"2030-10-31",31,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,689676.40398958034,689676.40398958034,0,5794.9812014894524,3230.0187985105476,5794.9812014894524,0,0,686446.3851910698,0]
[null,null,null,null,null,153,"2030-11-30",30,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,686446.3851910698,686446.3851910698,0,5581.7816947774882,3443.2183052225118,5581.7816947774882,0,0,683003.16688584734,0]
[null,null,null,null,null,154,"2030-12-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,683003.16688584734,683003.16688584734,0,5738.9095665233835,3286.0904334766165,5738.9095665233835,0,0,679717.07645237073,0]
[null,null,null,null,null,155,"2031-01-31",31,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,679717.07645237073,679717.07645237073,0,5711.2983097394272,3313.7016902605728,5711.2983097394272,0,0,676403.37476211018,0]
[null,null,null,null,null,156,"2031-02-28",28,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,676403.37476211018,676403.37476211018,0,5133.443271295193,3891.556728704807,5133.443271295193,0,0,672511.81803340535,0]
[null,null,null,null,null,157,"2031-03-31",31,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,672511.81803340535,672511.81803340535,0,5650.7563847899282,3374.2436152100718,5650.7563847899282,0,0,669137.57441819529,0]
[null,null,null,null,null,158,"2031-04-30",30,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,669137.57441819529,669137.57441819529,0,5441.0365394169476,3583.9634605830524,5441.0365394169476,0,0,665553.61095761228,0]
[null,null,null,null,null,159,"2031-05-31",31,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,665553.61095761228,665553.61095761228,0,5592.2902998738191,3432.7097001261809,5592.2902998738191,0,0,662120.90125748608,0]
[null,null,null,null,null,160,"2031-06-30",30,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,662120.90125748608,662120.90125748608,0,5383.9810451327421,3641.0189548672579,5383.9810451327421,0,0,658479.88230261882,0]
[null,null,null,null,null,161,"2031-07-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,658479.88230261882,658479.88230261882,0,5532.8535490396634,3492.1464509603366,5532.8535490396634,0,0,654987.73585165851,0]
[null,null,null,null,null,162,"2031-08-31",31,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,654987.73585165851,654987.73585165851,0,5503.5109139732795,3521.4890860267205,5503.5109139732795,0,0,651466.24676563183,0]
[null,null,null,null,null,163,"2031-09-30",30,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,651466.24676563183,651466.24676563183,0,5297.3436081969239,3727.6563918030761,5297.3436081969239,0,0,647738.59037382877,0]
[null,null,null,null,null,164,"2031-10-31",31,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,647738.59037382877,647738.59037382877,0,5442.600229588722,3582.399770411278,5442.600229588722,0,0,644156.19060341746,0]
[null,null,null,null,null,165,"2031-11-30",30,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,644156.19060341746,644156.19060341746,0,5237.9024944343601,3787.0975055656399,5237.9024944343601,0,0,640369.09309785184,0]
[null,null,null,null,null,166,"2031-12-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,640369.09309785184,640369.09309785184,0,5380.6782935449892,3644.3217064550108,5380.6782935449892,0,0,636724.77139139688,0]
[null,null,null,null,null,167,"2032-01-31",31,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,636724.77139139688,636724.77139139688,0,5350.0570113626209,3674.9429886373791,5350.0570113626209,0,0,633049.82840275951,0]
[null,null,null,null,null,168,"2032-02-29",29,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,633049.82840275951,633049.82840275951,0,4976.0056327017728,4048.9943672982272,4976.0056327017728,0,0,629000.8340354613,0]
[null,null,null,null,null,169,"2032-03-31",31,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,629000.8340354613,629000.8340354613,0,5285.1569052835885,3739.8430947164115,5285.1569052835885,0,0,625260.99094074487,0]
[null,null,null,null,null,170,"2032-04-30",30,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,625260.99094074487,625260.99094074487,0,5084.2577497440452,3940.7422502559548,5084.2577497440452,0,0,621320.24869048886,0]
[null,null,null,null,null,171,"2032-05-31",31,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,621320.24869048886,621320.24869048886,0,5220.6210629188517,3804.3789370811483,5220.6210629188517,0,0,617515.86975340766,0]
[null,null,null,null,null,172,"2032-06-30",30,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,617515.86975340766,617515.86975340766,0,5021.2789409106663,4003.7210590893337,5021.2789409106663,0,0,613512.14869431837,0]
[null,null,null,null,null,173,"2032-07-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,613512.14869431837,613512.14869431837,0,5155.0137832795708,3869.9862167204292,5155.0137832795708,0,0,609642.16247759794,0]
[null,null,null,null,null,174,"2032-08-31",31,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,609642.16247759794,609642.16247759794,0,5122.4963631587907,3902.5036368412093,5122.4963631587907,0,0,605739.65884075675,0]
[null,null,null,null,null,175,"2032-09-30",30,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,605739.65884075675,605739.65884075675,0,4925.5216612102604,4099.4783387897396,4925.5216612102604,0,0,601640.18050196697,0]
[null,null,null,null,null,176,"2032-10-31",31,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,601640.18050196697,601640.18050196697,0,5055.2599971541049,3969.7400028458951,5055.2599971541049,0,0,597670.44049912109,0]
[null,null,null,null,null,177,"2032-11-30",30,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,597670.44049912109,597670.44049912109,0,4859.9074833193426,4165.0925166806574,4859.9074833193426,0,0,593505.34798244038,0]
[null,null,null,null,null,178,"2032-12-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,593505.34798244038,593505.34798244038,0,4986.9073592282266,4038.0926407717734,4986.9073592282266,0,0,589467.25534166861,0]
[null,null,null,null,null,179,"2033-01-31",31,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,589467.25534166861,589467.25534166861,0,4952.9774309201403,4072.0225690798597,4952.9774309201403,0,0,585395.23277258873,0]
[null,null,null,null,null,180,"2033-02-28",28,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,585395.23277258873,585395.23277258873,0,4442.7531423562386,4582.2468576437614,4442.7531423562386,0,0,580812.98591494502,0]
[null,null,null,null,null,181,"2033-03-31",31,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,580812.98591494502,580812.98591494502,0,4880.2602430471361,4144.7397569528639,4880.2602430471361,0,0,576668.24615799217,0]
[null,null,null,null,null,182,"2033-04-30",30,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,576668.24615799217,576668.24615799217,0,4689.1298866235093,4335.8701133764907,4689.1298866235093,0,0,572332.37604461564,0]
[null,null,null,null,null,183,"2033-05-31",31,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,572332.37604461564,572332.37604461564,0,4809.0022233564014,4215.9977766435986,4809.0022233564014,0,0,568116.37826797203,0]
[null,null,null,null,null,184,"2033-06-30",30,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,568116.37826797203,568116.37826797203,0,4619.591084068109,4405.408915931891,4619.591084068109,0,0,563710.96935204009,0]
[null,null,null,null,null,185,"2033-07-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,563710.96935204009,563710.96935204009,0,4736.5611634261768,4288.4388365738232,4736.5611634261768,0,0,559422.53051546623,0]
[null,null,null,null,null,186,"2033-08-31",31,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,559422.53051546623,559422.53051546623,0,4700.5277102038763,4324.4722897961237,4700.5277102038763,0,0,555098.05822567013,0]
[null,null,null,null,null,187,"2033-09-30",30,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,555098.05822567013,555098.05822567013,0,4513.733697276497,4511.266302723503,4513.733697276497,0,0,550586.79192294658,0]
[null,null,null,null,null,188,"2033-10-31",31,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,550586.79192294658,550586.79192294658,0,4626.2857341862373,4398.7142658137627,4626.2857341862373,0,0,546188.07765713276,0]
[null,null,null,null,null,189,"2033-11-30",30,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,546188.07765713276,546188.07765713276,0,4441.2829312571785,4583.7170687428215,4441.2829312571785,0,0,541604.36058838991,0]
[null,null,null,null,null,190,"2033-12-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,541604.36058838991,541604.36058838991,0,4550.811177674932,4474.188822325068,4550.811177674932,0,0,537130.17176606483,0]
[null,null,null,null,null,191,"2034-01-31",31,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,537130.17176606483,537130.17176606483,0,4513.2169668721499,4511.7830331278501,4513.2169668721499,0,0,532618.38873293693,0]
[null,null,null,null,null,192,"2034-02-28",28,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,532618.38873293693,532618.38873293693,0,4042.2126586384702,4982.7873413615298,4042.2126586384702,0,0,527635.60139157542,0]
[null,null,null,null,null,193,"2034-03-31",31,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,527635.60139157542,527635.60139157542,0,4433.4391804811639,{"$f":"MIN(J204-Q204-P204,L204)","v":4591.5608195188361},{"$f":"MIN(J204-Q204,N204)","v":4433.4391804811639},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":523044.04057205661},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2034-04-30"},30,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":9025},{"$f":"L205+M205","v":523044.04057205661},523044.04057205661,0,{"$f":"L205*I205/365.25*H205","v":4253.0891184093307},4771.9108815906693,4253.0891184093307,0,0,518272.12969046592,0]
[null,null,null,null,null,195,"2034-05-31",{"$f":"G206-G205","v":31},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,518272.12969046592,{"$f":"S205","v":518272.12969046592},0,4354.7629459823138,4670.2370540176862,4354.7629459823138,0,{"$f":"MAX(N206-P206,0)","v":0},513601.89263644826,0]
[null,null,null,null,null,196,"2034-06-30",30,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,513601.89263644826,513601.89263644826,0,4176.3110777008933,4848.6889222991067,4176.3110777008933,0,0,508753.20371414913,0]
[null,null,null,null,null,197,"2034-07-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,508753.20371414913,508753.20371414913,0,4274.780512522173,4750.219487477827,4274.780512522173,0,0,504002.98422667128,0]
[null,null,null,null,null,198,"2034-08-31",31,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,504002.98422667128,504002.98422667128,0,4234.8669639744121,4790.1330360255879,4234.8669639744121,0,0,499212.85119064571,0]
[null,null,null,null,null,199,"2034-09-30",30,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,499212.85119064571,499212.85119064571,0,4059.3077838089466,4965.6922161910534,4059.3077838089466,0,0,494247.15897445468,0]
[null,null,null,null,null,200,"2034-10-31",31,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,494247.15897445468,494247.15897445468,0,4152.8939928613318,4872.1060071386682,4152.8939928613318,0,0,489375.05296731601,0]
[null,null,null,null,null,201,"2034-11-30",30,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,489375.05296731601,489375.05296731601,0,3979.3125456890584,5045.6874543109416,3979.3125456890584,0,0,484329.36551300506,0]
[null,null,null,null,null,202,"2034-12-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,484329.36551300506,484329.36551300506,0,4069.5600896903838,4955.4399103096166,4069.5600896903838,0,0,479373.92560269544,0]
[null,null,null,null,null,203,"2035-01-31",31,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,479373.92560269544,479373.92560269544,0,4027.9221839142297,4997.0778160857699,4027.9221839142297,0,0,474376.84778660967,0]
[null,null,null,null,null,204,"2035-02-28",28,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,474376.84778660967,474376.84778660967,0,3600.1988283764058,5424.8011716235942,3600.1988283764058,0,0,468952.04661498609,0]
[null,null,null,null,null,205,"2035-03-31",31,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,468952.04661498609,468952.04661498609,0,3940.3527202228402,5084.6472797771603,3940.3527202228402,0,0,463867.39933520893,0]
[null,null,null,null,null,206,"2035-04-30",30,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,463867.39933520893,463867.39933520893,0,3771.899181452623,5253.1008185473765,3771.899181452623,0,0,458614.29851666157,0]
[null,null,null,null,null,207,"2035-05-31",31,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,458614.29851666157,458614.29851666157,0,3853.4901633063228,5171.5098366936772,3853.4901633063228,0,0,453442.78867996787,0]
[null,null,null,null,null,208,"2035-06-30",30,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,453442.78867996787,453442.78867996787,0,3687.1323268432702,5337.8676731567302,3687.1323268432702,0,0,448104.92100681114,0]
[null,null,null,null,null,209,"2035-07-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,448104.92100681114,448104.92100681114,0,3765.18549642684,5259.8145035731595,3765.18549642684,0,0,442845.10650323797,0]
[null,null,null,null,null,210,"2035-08-31",31,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,442845.10650323797,442845.10650323797,0,3720.9900940682751,5304.0099059317254,3720.9900940682751,0,0,437541.09659730626,0]
[null,null,null,null,null,211,"2035-09-30",30,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,437541.09659730626,{"$f":"S221","v":437541.09659730626},0,3557.8290400930855,5467.1709599069145,3557.8290400930855,0,0,432073.92563739931,0]
[null,null,null,null,null,212,"2035-10-31",31,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,432073.92563739931,432073.92563739931,0,3630.4856338978193,5394.5143661021812,3630.4856338978193,0,0,426679.41127129714,0]
[null,null,null,null,null,213,"2035-11-30",30,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,426679.41127129714,426679.41127129714,0,3469.5081491464821,5555.4918508535175,3469.5081491464821,0,0,421123.91942044365,0]
[null,null,null,null,null,214,"2035-12-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,421123.91942044365,421123.91942044365,0,3538.4786001405655,5486.5213998594345,3538.4786001405655,0,0,415637.39802058419,0]
[null,null,null,null,null,215,"2036-01-31",31,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,415637.39802058419,415637.39802058419,0,3492.3783012325066,5532.6216987674934,3492.3783012325066,0,0,410104.77632181672,0]
[null,null,null,null,null,216,"2036-02-29",29,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,410104.77632181672,410104.77632181672,0,3223.5751206569089,5801.4248793430907,3223.5751206569089,0,0,404303.35144247365,0]
[null,null,null,null,null,217,"2036-03-31",31,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,404303.35144247365,404303.35144247365,0,3397.144382140867,5627.8556178591334,3397.144382140867,0,0,398675.49582461454,0]
[null,null,null,null,null,218,"2036-04-30",30,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,398675.49582461454,398675.49582461454,0,3241.796639559494,5783.203360440506,3241.796639559494,0,0,392892.29246417404,0]
[null,null,null,null,null,219,"2036-05-31",31,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,392892.29246417404,392892.29246417404,0,3301.2633691240248,5723.7366308759756,3301.2633691240248,0,0,387168.55583329807,0]
[null,null,null,null,null,220,"2036-06-30",30,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,387168.55583329807,387168.55583329807,0,3148.2289139627524,5876.7710860372481,3148.2289139627524,0,0,381291.7847472608,0]
[null,null,null,null,null,221,"2036-07-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,381291.7847472608,381291.7847472608,0,3203.7905198886883,5821.2094801113117,3203.7905198886883,0,0,375470.57526714948,0]
[null,null,null,null,null,222,"2036-08-31",31,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,375470.57526714948,375470.57526714948,0,3154.8780164130922,5870.1219835869078,3154.8780164130922,0,0,369600.45328356256,0]
[null,null,null,null,null,223,"2036-09-30",30,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,369600.45328356256,369600.45328356256,0,3005.3753490819463,6019.6246509180537,3005.3753490819463,0,0,363580.82863264449,0]
[null,null,null,null,null,224,"2036-10-31",31,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,363580.82863264449,363580.82863264449,0,3054.9748475662859,5970.0251524337145,3054.9748475662859,0,0,357610.80348021077,0]
[null,null,null,null,null,225,"2036-11-30",30,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,357610.80348021077,357610.80348021077,0,2907.8825087918576,6117.1174912081424,2907.8825087918576,0,0,351493.68598900264,0]
[null,null,null,null,null,226,"2036-12-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,351493.68598900264,351493.68598900264,0,2953.4130658459935,6071.5869341540065,2953.4130658459935,0,0,345422.09905484866,0]
[null,null,null,null,null,227,"2037-01-31",31,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,345422.09905484866,345422.09905484866,0,2902.3967748099399,6122.6032251900597,2902.3967748099399,0,0,339299.49582965858,0]
[null,null,null,null,null,228,"2037-02-28",28,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,339299.49582965858,339299.49582965858,0,2575.0532578776551,6449.9467421223453,2575.0532578776551,0,0,332849.54908753623,0]
[null,null,null,null,null,229,"2037-03-31",31,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,332849.54908753623,332849.54908753623,0,2796.7563754952735,6228.2436245047265,2796.7563754952735,0,0,326621.30546303152,0]
[null,null,null,null,null,230,"2037-04-30",30,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,326621.30546303152,326621.30546303152,0,2655.8939828205439,6369.1060171794561,2655.8939828205439,0,0,320252.19944585208,0]
[null,null,null,null,null,231,"2037-05-31",31,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,320252.19944585208,320252.19944585208,0,2690.9075978078581,6334.0924021921419,2690.9075978078581,0,0,313918.10704365995,0]
[null,null,null,null,null,232,"2037-06-30",30,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,313918.10704365995,313918.10704365995,0,2552.5989812995758,6472.4010187004242,2552.5989812995758,0,0,307445.70602495951,0]
[null,null,null,null,null,233,"2037-07-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,307445.70602495951,307445.70602495951,0,2583.3014970310769,6441.6985029689231,2583.3014970310769,0,0,301004.00752199057,0]
[null,null,null,null,null,234,"2037-08-31",31,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,301004.00752199057,301004.00752199057,0,2529.1753568377526,6495.8246431622474,2529.1753568377526,0,0,294508.18287882832,0]
[null,null,null,null,null,235,"2037-09-30",30,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,294508.18287882832,294508.18287882832,0,2394.7687971255859,6630.2312028744145,2394.7687971255859,0,0,287877.95167595393,0]
[null,null,null,null,null,236,"2037-10-31",31,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,287877.95167595393,287877.95167595393,0,2418.8841442669477,6606.1158557330527,2418.8841442669477,0,0,281271.83582022088,0]
[null,null,null,null,null,237,"2037-11-30",30,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,281271.83582022088,281271.83582022088,0,2287.138541782494,6737.861458217506,2287.138541782494,0,0,274533.97436200338,0]
[null,null,null,null,null,238,"2037-12-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,274533.97436200338,274533.97436200338,0,2306.7618543928497,6718.2381456071507,2306.7618543928497,0,0,267815.73621639621,0]
[null,null,null,null,null,239,"2038-01-31",31,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},9025,267815.73621639621,267815.73621639621,0,2250.3120997895144,6774.6879002104852,2250.3120997895144,0,0,261041.04831618571,0]
[null,null,null,null,null,240,"2038-02-28",28,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},263022.17298677424,261041.04831618571,261041.04831618571,0,1981.1246705885474,261041.04831618568,1981.1246705885474,0,0,0,0]
[null,null,null,null,null,241,"2038-03-31",31,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,242,"2038-04-30",30,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,243,"2038-05-31",31,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,244,"2038-06-30",30,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,245,"2038-07-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,246,"2038-08-31",31,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,247,"2038-09-30",30,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,248,"2038-10-31",31,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,249,"2038-11-30",30,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,250,"2038-12-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,251,"2039-01-31",31,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,252,"2039-02-28",28,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,253,"2039-03-31",31,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,254,"2039-04-30",30,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,255,"2039-05-31",31,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,256,"2039-06-30",30,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,257,"2039-07-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":0},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":0},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2039-08-31"},31,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":0},{"$f":"L269+M269","v":0},0,0,{"$f":"L269*I269/365.25*H269","v":0},0,0,0,0,0,0]
[null,null,null,null,null,259,"2039-09-30",{"$f":"G270-G269","v":30},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,{"$f":"MAX(N270-P270,0)","v":0},0,0]
[null,null,null,null,null,260,"2039-10-31",31,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,261,"2039-11-30",30,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,262,"2039-12-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,263,"2040-01-31",31,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,264,"2040-02-29",29,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,265,"2040-03-31",31,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,266,"2040-04-30",30,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,267,"2040-05-31",31,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,{"$f":"S277","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,268,"2040-06-30",30,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,269,"2040-07-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,270,"2040-08-31",31,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,271,"2040-09-30",30,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,272,"2040-10-31",31,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,273,"2040-11-30",30,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,274,"2040-12-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,275,"2041-01-31",31,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,276,"2041-02-28",28,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,277,"2041-03-31",31,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,278,"2041-04-30",30,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,279,"2041-05-31",31,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,280,"2041-06-30",30,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,281,"2041-07-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,282,"2041-08-31",31,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,283,"2041-09-30",30,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,284,"2041-10-31",31,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,285,"2041-11-30",30,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,286,"2041-12-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,287,"2042-01-31",31,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,288,"2042-02-28",28,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,289,"2042-03-31",31,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,290,"2042-04-30",30,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,291,"2042-05-31",31,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,292,"2042-06-30",30,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,293,"2042-07-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,294,"2042-08-31",31,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,295,"2042-09-30",30,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,296,"2042-10-31",31,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,297,"2042-11-30",30,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,298,"2042-12-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,299,"2043-01-31",31,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,300,"2043-02-28",28,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"График_300","index":9,"n_rows":312,"n_cols":20,"rows_kept":312,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!$T$66","v":1000000}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$H$41","v":300}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$T$72","v":8408}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K312,0)-1","v":300}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$263,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$311)-D3","v":2045217.5616890825},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2018-03-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2018-03-31"},{"$f":"G12-D9","v":30},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":8408},{"$f":"L12+M12","v":1000000},{"$f":"D3","v":1000000},0,{"$f":"L12*I12/365.25*H12","v":5733.0595482546196},{"$f":"MIN(J12-Q12-P12,L12)","v":2674.9404517453804},{"$f":"MIN(J12-Q12,N12)","v":5733.0595482546196},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":997325.05954825459},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2018-04-30"},{"$f":"G13-G12","v":30},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":8408},{"$f":"L13+M13","v":997325.05954825459},{"$f":"S12","v":997325.05954825459},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":5717.7239553567288},2690.2760446432712,5717.7239553567288,0,{"$f":"MAX(N13-P13,0)","v":0},994634.78350361134,0]
[null,null,null,null,null,3,"2018-05-31",{"$f":"G14-G13","v":31},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,994634.78350361134,{"$f":"S13","v":994634.78350361134},0,5892.3771240112646,2515.6228759887354,5892.3771240112646,0,{"$f":"MAX(N14-P14,0)","v":0},992119.16062762262,0]
[null,null,null,null,null,4,"2018-06-30",30,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,992119.16062762262,992119.16062762262,0,5687.8782268425512,2720.1217731574488,5687.8782268425512,0,0,989399.03885446512,0]
[null,null,null,null,null,5,"2018-07-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,989399.03885446512,989399.03885446512,0,5861.3597269631528,2546.6402730368472,5861.3597269631528,0,0,986852.39858142822,0]
[null,null,null,null,null,6,"2018-08-31",31,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,986852.39858142822,986852.39858142822,0,5846.27301861874,2561.72698138126,5846.27301861874,0,0,984290.67160004692,0]
[null,null,null,null,null,7,"2018-09-30",30,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,984290.67160004692,{"$f":"S17","v":984290.67160004692},{"$f":"T17","v":0},5642.9970330746019,2765.0029669253981,5642.9970330746019,0,{"$f":"MAX(N18-P18,0)","v":0},981525.66863312153,0]
[null,null,null,null,null,8,"2018-10-31",31,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,981525.66863312153,{"$f":"S18","v":981525.66863312153},{"$f":"T18","v":0},5814.716609961255,2593.283390038745,5814.716609961255,0,0,978932.38524308277,0]
[null,null,null,null,null,9,"2018-11-30",30,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,978932.38524308277,978932.38524308277,0,5612.2776583135255,2795.7223416864745,5612.2776583135255,0,0,976136.66290139628,0]
[null,null,null,null,null,10,"2018-12-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8408,976136.66290139628,976136.66290139628,0,5782.7912695031937,2625.2087304968063,5782.7912695031937,0,0,973511.45417089947,0]
[null,null,null,null,null,11,"2019-01-31",31,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,973511.45417089947,973511.45417089947,0,8179.895011226532,228.10498877346799,8179.895011226532,0,0,973283.349182126,0]
[null,null,null,null,null,12,"2019-02-28",28,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,973283.349182126,973283.349182126,0,7386.5611059078801,1021.4388940921199,7386.5611059078801,0,0,972261.91028803389,0]
[null,null,null,null,null,13,"2019-03-31",31,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,972261.91028803389,{"$f":"S23","v":972261.91028803389},{"$f":"T23","v":0},8169.3957636522282,238.6042363477718,8169.3957636522282,0,0,972023.30605168617,0]
[null,null,null,null,null,14,"2019-04-30",30,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,972023.30605168617,972023.30605168617,0,7903.9266775455399,504.07332245446014,7903.9266775455399,0,0,971519.23272923171,0]
[null,null,null,null,null,15,"2019-05-31",31,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,971519.23272923171,971519.23272923171,0,8163.1554421519832,244.84455784801685,8163.1554421519832,0,0,971274.38817138365,0]
[null,null,null,null,null,16,"2019-06-30",30,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,971274.38817138365,971274.38817138365,0,7897.8369140835293,510.16308591647066,7897.8369140835293,0,0,970764.22508546722,0]
[null,null,null,null,null,17,"2019-07-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,970764.22508546722,970764.22508546722,0,8156.8115175559178,251.18848244408218,8156.8115175559178,0,0,970513.03660302318,0]
[null,null,null,null,null,18,"2019-08-31",31,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,970513.03660302318,970513.03660302318,0,8154.7009153584622,253.29908464153777,8154.7009153584622,0,0,970259.73751838168,0]
[null,null,null,null,null,19,"2019-09-30",30,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,970259.73751838168,970259.73751838168,0,7889.5863666792429,518.41363332075707,7889.5863666792429,0,0,969741.32388506096,0]
[null,null,null,null,null,20,"2019-10-31",31,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,969741.32388506096,969741.32388506096,0,8148.2166269767349,259.78337302326509,8148.2166269767349,0,0,969481.5405120377,0]
[null,null,null,null,null,21,"2019-11-30",30,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,969481.5405120377,969481.5405120377,0,7883.2585224387467,524.7414775612533,7883.2585224387467,0,0,968956.7990344764,0]
[null,null,null,null,null,22,"2019-12-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,968956.7990344764,968956.7990344764,0,8141.6246851110409,266.37531488895911,8141.6246851110409,0,0,968690.42371958739,0]
[null,null,null,null,null,23,"2020-01-31",31,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,968690.42371958739,968690.42371958739,0,8139.3864760996958,268.61352390030424,8139.3864760996958,0,0,968421.81019568711,0]
[null,null,null,null,null,24,"2020-02-29",29,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,968421.81019568711,968421.81019568711,0,7612.1533663841692,795.8466336158308,7612.1533663841692,0,0,967625.96356207132,0]
[null,null,null,null,null,25,"2020-03-31",31,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,967625.96356207132,967625.96356207132,0,8130.4423878767875,277.55761212321249,8130.4423878767875,0,0,967348.40594994812,0]
[null,null,null,null,null,26,"2020-04-30",30,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,967348.40594994812,967348.40594994812,0,7865.9131161433161,542.08688385668393,7865.9131161433161,0,0,966806.31906609144,0]
[null,null,null,null,null,27,"2020-05-31",31,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,966806.31906609144,966806.31906609144,0,8123.5553544526629,284.44464554733713,8123.5553544526629,0,0,966521.87442054413,0]
[null,null,null,null,null,28,"2020-06-30",30,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,966521.87442054413,966521.87442054413,0,7859.1922437481608,548.80775625183924,7859.1922437481608,0,0,965973.06666429224,0]
[null,null,null,null,null,29,"2020-07-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,965973.06666429224,965973.06666429224,0,8116.5539810888786,291.44601891112143,8116.5539810888786,0,0,965681.62064538116,0]
[null,null,null,null,null,30,"2020-08-31",31,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,965681.62064538116,965681.62064538116,0,8114.1051163878856,293.89488361211443,8114.1051163878856,0,0,965387.72576176899,0]
[null,null,null,null,null,31,"2020-09-30",30,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,965387.72576176899,965387.72576176899,0,7849.9700082476493,558.02999175235072,7849.9700082476493,0,0,964829.69577001664,0]
[null,null,null,null,null,32,"2020-10-31",31,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,964829.69577001664,964829.69577001664,0,8106.9468482359507,301.05315176404929,8106.9468482359507,0,0,964528.64261825255,0]
[null,null,null,null,null,33,"2020-11-30",30,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,964528.64261825255,964528.64261825255,0,7842.9844451094059,565.0155548905941,7842.9844451094059,0,0,963963.62706336193,0]
[null,null,null,null,null,34,"2020-12-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,963963.62706336193,963963.62706336193,0,8099.6697370498496,308.33026295015043,8099.6697370498496,0,0,963655.29680041177,0]
[null,null,null,null,null,35,"2021-01-31",31,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,963655.29680041177,963655.29680041177,0,8097.0790030950411,310.92099690495888,8097.0790030950411,0,0,963344.37580350682,0]
[null,null,null,null,null,36,"2021-02-28",28,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,963344.37580350682,963344.37580350682,0,7311.1310327921183,1096.8689672078817,7311.1310327921183,0,0,962247.50683629897,0]
[null,null,null,null,null,37,"2021-03-31",31,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,962247.50683629897,962247.50683629897,0,8085.2500985095185,322.74990149048153,8085.2500985095185,0,0,961924.75693480845,0]
[null,null,null,null,null,38,"2021-04-30",30,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,961924.75693480845,961924.75693480845,0,7821.8111652193866,586.18883478061343,7821.8111652193866,0,0,961338.56810002786,0]
[null,null,null,null,null,39,"2021-05-31",31,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,961338.56810002786,961338.56810002786,0,8077.6127734400688,330.38722655993115,8077.6127734400688,0,0,961008.18087346794,0]
[null,null,null,null,null,40,"2021-06-30",30,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,961008.18087346794,961008.18087346794,0,7814.3581032010943,593.64189679890569,7814.3581032010943,0,0,960414.53897666908,0]
[null,null,null,null,null,41,"2021-07-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,960414.53897666908,960414.53897666908,0,8069.8486519353801,338.15134806461992,8069.8486519353801,0,0,960076.38762860443,0]
[null,null,null,null,null,42,"2021-08-31",31,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,960076.38762860443,960076.38762860443,0,8067.0073473844968,340.99265261550318,8067.0073473844968,0,0,959735.39497598889,0]
[null,null,null,null,null,43,"2021-09-30",30,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,959735.39497598889,959735.39497598889,0,7804.008550523441,603.99144947655896,7804.008550523441,0,0,959131.40352651232,0]
[null,null,null,null,null,44,"2021-10-31",31,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,959131.40352651232,959131.40352651232,0,8059.0671524240006,348.9328475759994,8059.0671524240006,0,0,958782.47067893634,0]
[null,null,null,null,null,45,"2021-11-30",30,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,958782.47067893634,958782.47067893634,0,7796.2599258492564,611.74007415074357,7796.2599258492564,0,0,958170.73060478561,0]
[null,null,null,null,null,46,"2021-12-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,958170.73060478561,958170.73060478561,0,8050.9951327202925,357.00486727970747,8050.9951327202925,0,0,957813.72573750594,0]
[null,null,null,null,null,47,"2022-01-31",31,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,957813.72573750594,957813.72573750594,0,8047.9954121516939,360.00458784830607,8047.9954121516939,0,0,957453.72114965762,0]
[null,null,null,null,null,48,"2022-02-28",28,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,957453.72114965762,957453.72114965762,0,7266.4249555834394,1141.5750444165606,7266.4249555834394,0,0,956312.14610524103,0]
[null,null,null,null,null,49,"2022-03-31",31,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,956312.14610524103,956312.14610524103,0,8035.3784432497878,372.62155675021222,8035.3784432497878,0,0,955939.52454849076,0]
[null,null,null,null,null,50,"2022-04-30",30,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,955939.52454849076,955939.52454849076,0,7773.1427458152439,634.85725418475613,7773.1427458152439,0,0,955304.66729430598,0]
[null,null,null,null,null,51,"2022-05-31",31,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,955304.66729430598,955304.66729430598,0,8026.9131387439438,381.08686125605618,8026.9131387439438,0,0,954923.58043304994,0]
[null,null,null,null,null,52,"2022-06-30",30,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,954923.58043304994,954923.58043304994,0,7764.881680728703,643.11831927129697,7764.881680728703,0,0,954280.46211377869,0]
[null,null,null,null,null,53,"2022-07-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,954280.46211377869,954280.46211377869,0,8018.3072915186503,389.69270848134965,8018.3072915186503,0,0,953890.76940529735,0]
[null,null,null,null,null,54,"2022-08-31",31,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,953890.76940529735,953890.76940529735,0,8015.032912538968,392.96708746103195,8015.032912538968,0,0,953497.80231783632,0]
[null,null,null,null,null,55,"2022-09-30",30,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,953497.80231783632,953497.80231783632,0,7753.2880845557138,654.71191544428621,7753.2880845557138,0,0,952843.09040239209,0]
[null,null,null,null,null,56,"2022-10-31",31,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,952843.09040239209,952843.09040239209,0,8006.2298273646593,401.77017263534071,8006.2298273646593,0,0,952441.32022975676,0]
[null,null,null,null,null,57,"2022-11-30",30,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,952441.32022975676,952441.32022975676,0,7744.6973883158862,663.3026116841138,7744.6973883158862,0,0,951778.01761807268,0]
[null,null,null,null,null,58,"2022-12-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,951778.01761807268,951778.01761807268,0,7997.2805915670497,410.71940843295033,7997.2805915670497,0,0,951367.29820963973,0]
[null,null,null,null,null,59,"2023-01-31",31,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,951367.29820963973,951367.29820963973,0,7993.8295364966043,414.17046350339569,7993.8295364966043,0,0,950953.12774613639,0]
[null,null,null,null,null,60,"2023-02-28",28,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,950953.12774613639,950953.12774613639,0,7217.0898565702682,1190.9101434297318,7217.0898565702682,0,0,949762.21760270663,0]
[null,null,null,null,null,61,"2023-03-31",31,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,949762.21760270663,949762.21760270663,0,7980.3429043742826,427.65709562571737,7980.3429043742826,0,0,949334.56050708087,0]
[null,null,null,null,null,62,"2023-04-30",30,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,949334.56050708087,949334.56050708087,0,7719.435029995976,688.56497000402396,7719.435029995976,0,0,948645.99553707684,0]
[null,null,null,null,null,63,"2023-05-31",31,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,948645.99553707684,948645.99553707684,0,7970.9638885784771,437.03611142152295,7970.9638885784771,0,0,948208.95942565531,0]
[null,null,null,null,null,64,"2023-06-30",30,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,948208.95942565531,948208.95942565531,0,7710.2822984098466,697.71770159015341,7710.2822984098466,0,0,947511.24172406516,0]
[null,null,null,null,null,65,"2023-07-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,947511.24172406516,947511.24172406516,0,7961.429160441221,{"$f":"MIN(J76-Q76-P76,L76)","v":446.57083955877897},{"$f":"MIN(J76-Q76,N76)","v":7961.429160441221},{"$f":"MIN(J76,M76)","v":0},0,{"$f":"L76-O76","v":947064.67088450643},{"$f":"M76+R76-Q76","v":0}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2023-08-31"},31,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":8408},{"$f":"L77+M77","v":947064.67088450643},947064.67088450643,0,{"$f":"L77*I77/365.25*H77","v":7957.6768650090362},450.32313499096381,7957.6768650090362,0,0,946614.34774951544,0]
[null,null,null,null,null,67,"2023-09-30",{"$f":"G78-G77","v":30},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,946614.34774951544,{"$f":"S77","v":946614.34774951544},0,7697.315846176758,710.68415382324201,7697.315846176758,0,{"$f":"MAX(N78-P78,0)","v":0},945903.66359569214,0]
[null,null,null,null,null,68,"2023-10-31",31,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,945903.66359569214,945903.66359569214,0,7947.9215429847482,460.07845701525184,7947.9215429847482,0,0,945443.58513867692,0]
[null,null,null,null,null,69,"2023-11-30",30,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,945443.58513867692,945443.58513867692,0,7687.7958873699408,720.20411263005917,7687.7958873699408,0,0,944723.38102604682,0]
[null,null,null,null,null,70,"2023-12-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,944723.38102604682,944723.38102604682,0,7938.0042611059198,469.9957388940802,7938.0042611059198,0,0,944253.38528715272,0]
[null,null,null,null,null,71,"2024-01-31",31,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,944253.38528715272,944253.38528715272,0,7934.055138798828,473.94486120117199,7934.055138798828,0,0,943779.4404259515,0]
[null,null,null,null,null,72,"2024-02-29",29,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,943779.4404259515,943779.4404259515,0,7418.4552319312988,989.54476806870116,7418.4552319312988,0,0,942789.89565788279,0]
[null,null,null,null,null,73,"2024-03-31",31,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,942789.89565788279,942789.89565788279,0,7921.7582197783504,486.24178022164961,7921.7582197783504,0,0,942303.6538776611,0]
[null,null,null,null,null,74,"2024-04-30",30,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,942303.6538776611,942303.6538776611,0,7662.263797444637,745.73620255536298,7662.263797444637,0,0,941557.91767510574,0]
[null,null,null,null,null,75,"2024-05-31",31,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,941557.91767510574,941557.91767510574,0,7911.4065690483212,496.59343095167878,7911.4065690483212,0,0,941061.32424415404,0]
[null,null,null,null,null,76,"2024-06-30",30,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,941061.32424415404,941061.32424415404,0,7652.1618973446612,755.83810265533884,7652.1618973446612,0,0,940305.48614149867,0]
[null,null,null,null,null,77,"2024-07-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,940305.48614149867,940305.48614149867,0,7900.8830580924287,507.11694190757134,7900.8830580924287,0,0,939798.36919959111,0]
[null,null,null,null,null,78,"2024-08-31",31,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,939798.36919959111,939798.36919959111,0,7896.6220262109382,511.3779737890618,7896.6220262109382,0,0,939286.99122580199,0]
[null,null,null,null,null,79,"2024-09-30",30,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,939286.99122580199,939286.99122580199,0,7637.7340559634004,770.26594403659965,7637.7340559634004,0,0,938516.72528176534,0]
[null,null,null,null,null,80,"2024-10-31",31,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,938516.72528176534,938516.72528176534,0,7885.853059246374,522.14694075362604,7885.853059246374,0,0,937994.57834101166,0]
[null,null,null,null,null,81,"2024-11-30",30,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,937994.57834101166,937994.57834101166,0,7627.2249080706497,780.77509192935031,7627.2249080706497,0,0,937213.8032490823,0]
[null,null,null,null,null,82,"2024-12-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,937213.8032490823,937213.8032490823,0,7874.9053036863343,533.09469631366574,7874.9053036863343,0,0,936680.70855276869,0]
[null,null,null,null,null,83,"2025-01-31",31,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,936680.70855276869,936680.70855276869,0,7870.42599465694,537.57400534305998,7870.42599465694,0,0,936143.13454742567,0]
[null,null,null,null,null,84,"2025-02-28",28,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,936143.13454742567,936143.13454742567,0,7104.6920437110584,1303.3079562889416,7104.6920437110584,0,0,934839.82659113675,0]
[null,null,null,null,null,85,"2025-03-31",31,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,934839.82659113675,934839.82659113675,0,7854.9580501251166,553.04194987488336,7854.9580501251166,0,0,934286.78464126191,0]
[null,null,null,null,null,86,"2025-04-30",30,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,934286.78464126191,934286.78464126191,0,7597.0752919494807,810.92470805051926,7597.0752919494807,0,0,933475.85993321135,0]
[null,null,null,null,null,87,"2025-05-31",31,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,933475.85993321135,933475.85993321135,0,7843.4973692950753,564.50263070492474,7843.4973692950753,0,0,932911.35730250645,0]
[null,null,null,null,null,88,"2025-06-30",30,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,932911.35730250645,932911.35730250645,0,7585.8911189279788,822.10888107202118,7585.8911189279788,0,0,932089.24842143443,0]
[null,null,null,null,null,89,"2025-07-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,932089.24842143443,932089.24842143443,0,7831.8464158942716,576.15358410572844,7831.8464158942716,0,0,931513.09483732865,0]
[null,null,null,null,null,90,"2025-08-31",31,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,931513.09483732865,931513.09483732865,0,7827.0053061074932,580.9946938925068,7827.0053061074932,0,0,930932.10014343611,0]
[null,null,null,null,null,91,"2025-09-30",30,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,930932.10014343611,930932.10014343611,0,7569.796953938413,838.20304606158697,7569.796953938413,0,0,930093.89709737455,0]
[null,null,null,null,null,92,"2025-10-31",31,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,930093.89709737455,930093.89709737455,0,7815.0805480953932,592.91945190460683,7815.0805480953932,0,0,929500.97764546995,0]
[null,null,null,null,null,93,"2025-11-30",30,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,929500.97764546995,929500.97764546995,0,7558.159900361522,849.84009963847802,7558.159900361522,0,0,928651.1375458315,0]
[null,null,null,null,null,94,"2025-12-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,928651.1375458315,928651.1375458315,0,7802.9578128080957,605.0421871919043,7802.9578128080957,0,0,928046.09535863961,0]
[null,null,null,null,null,95,"2026-01-31",31,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,928046.09535863961,928046.09535863961,0,7797.873967571978,610.12603242802197,7797.873967571978,0,0,927435.96932621161,0]
[null,null,null,null,null,96,"2026-02-28",28,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,927435.96932621161,927435.96932621161,0,7038.6105598145341,1369.3894401854659,7038.6105598145341,0,0,926066.5798860261,0]
[null,null,null,null,null,97,"2026-03-31",31,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,926066.5798860261,926066.5798860261,0,7781.2411599458301,626.75884005416992,7781.2411599458301,0,0,925439.82104597194,0]
[null,null,null,null,null,98,"2026-04-30",30,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,925439.82104597194,925439.82104597194,0,7525.1369432074935,882.86305679250654,7525.1369432074935,0,0,924556.95798917941,0]
[null,null,null,null,null,99,"2026-05-31",31,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,924556.95798917941,924556.95798917941,0,7768.5566162047689,639.44338379523106,7768.5566162047689,0,0,923917.5146053842,0]
[null,null,null,null,null,100,"2026-06-30",30,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,923917.5146053842,923917.5146053842,0,7512.7584349842336,895.24156501576635,7512.7584349842336,0,0,923022.27304036845,0]
[null,null,null,null,null,101,"2026-07-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,923022.27304036845,923022.27304036845,0,7755.6614810702013,652.33851892979874,7755.6614810702013,0,0,922369.93452143867,0]
[null,null,null,null,null,102,"2026-08-31",31,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,922369.93452143867,922369.93452143867,0,7750.1802301062153,657.81976989378472,7750.1802301062153,0,0,921712.1147515449,0]
[null,null,null,null,null,103,"2026-09-30",30,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,921712.1147515449,921712.1147515449,0,7494.8254094786816,913.17459052131835,7494.8254094786816,0,0,920798.94016102352,0]
[null,null,null,null,null,104,"2026-10-31",31,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,920798.94016102352,920798.94016102352,0,7736.9800064453975,671.01999355460248,7736.9800064453975,0,0,920127.92016746895,0]
[null,null,null,null,null,105,"2026-11-30",30,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,920127.92016746895,920127.92016746895,0,7481.9436629634029,926.05633703659714,7481.9436629634029,0,0,919201.86383043241,0]
[null,null,null,null,null,106,"2026-12-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,919201.86383043241,919201.86383043241,0,7723.5606299674118,684.43937003258816,7723.5606299674118,0,0,918517.42446039978,0]
[null,null,null,null,null,107,"2027-01-31",31,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,918517.42446039978,918517.42446039978,0,7717.8096527555563,690.19034724444373,7717.8096527555563,0,0,917827.23411315528,0]
[null,null,null,null,null,108,"2027-02-28",28,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,917827.23411315528,917827.23411315528,0,6965.6867706000457,1442.3132293999543,6965.6867706000457,0,0,916384.92088375532,0]
[null,null,null,null,null,109,"2027-03-31",31,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,916384.92088375532,916384.92088375532,0,7699.8913680828064,708.10863191719363,7699.8913680828064,0,0,915676.81225183816,0]
[null,null,null,null,null,110,"2027-04-30",30,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,915676.81225183816,915676.81225183816,0,7445.7498491114566,962.25015088854343,7445.7498491114566,0,0,914714.56210094958,0]
[null,null,null,null,null,111,"2027-05-31",31,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,914714.56210094958,914714.56210094958,0,7685.8562384334409,722.14376156655908,7685.8562384334409,0,0,913992.41833938297,0]
[null,null,null,null,null,112,"2027-06-30",30,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,913992.41833938297,913992.41833938297,0,7432.0533400902596,975.94665990974045,7432.0533400902596,0,0,913016.47167947318,0]
[null,null,null,null,null,113,"2027-07-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,913016.47167947318,913016.47167947318,0,7671.5880946866619,736.41190531333814,7671.5880946866619,0,0,912280.0597741598,0]
[null,null,null,null,null,114,"2027-08-31",31,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,912280.0597741598,912280.0597741598,0,7665.4004201147072,742.59957988529277,7665.4004201147072,0,0,911537.46019427455,0]
[null,null,null,null,null,115,"2027-09-30",30,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,911537.46019427455,911537.46019427455,0,7412.0910520930747,995.90894790692528,7412.0910520930747,0,0,910541.55124636763,0]
[null,null,null,null,null,116,"2027-10-31",31,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,910541.55124636763,910541.55124636763,0,7650.7926646820042,757.20733531799578,7650.7926646820042,0,0,909784.34391104965,0]
[null,null,null,null,null,117,"2027-11-30",30,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,909784.34391104965,909784.34391104965,0,7397.8357328290695,1010.1642671709305,7397.8357328290695,0,0,908774.17964387871,0]
[null,null,null,null,null,118,"2027-12-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,908774.17964387871,908774.17964387871,0,7635.9423883013387,772.05761169866128,7635.9423883013387,0,0,908002.12203218008,0]
[null,null,null,null,null,119,"2028-01-31",31,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,908002.12203218008,908002.12203218008,0,7629.4552019623834,778.5447980376166,7629.4552019623834,0,0,907223.57723414246,0]
[null,null,null,null,null,120,"2028-02-29",29,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,907223.57723414246,907223.57723414246,0,7131.1126358363399,1276.8873641636601,7131.1126358363399,0,0,905946.68986997881,0]
[null,null,null,null,null,121,"2028-03-31",31,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,905946.68986997881,905946.68986997881,0,7612.1845070799873,795.81549292001273,7612.1845070799873,0,0,905150.87437705882,0]
[null,null,null,null,null,122,"2028-04-30",30,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,905150.87437705882,905150.87437705882,0,7360.1590606430245,1047.8409393569755,7360.1590606430245,0,0,904103.03343770187,0]
[null,null,null,null,null,123,"2028-05-31",31,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,904103.03343770187,904103.03343770187,0,7596.6932501582678,811.3067498417322,7596.6932501582678,0,0,903291.72668786009,0]
[null,null,null,null,null,124,"2028-06-30",30,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,903291.72668786009,903291.72668786009,0,7345.0415558191498,1062.9584441808502,7345.0415558191498,0,0,902228.76824367919,0]
[null,null,null,null,null,125,"2028-07-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,902228.76824367919,902228.76824367919,0,7580.9448042158847,827.05519578411531,7580.9448042158847,0,0,901401.71304789511,0]
[null,null,null,null,null,126,"2028-08-31",31,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,901401.71304789511,901401.71304789511,0,7573.9955026529515,834.00449734704853,7573.9955026529515,0,0,900567.70855054806,0]
[null,null,null,null,null,127,"2028-09-30",30,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,900567.70855054806,900567.70855054806,0,7322.8914288709866,1085.1085711290134,7322.8914288709866,0,0,899482.59997941903,0]
[null,null,null,null,null,128,"2028-10-31",31,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,899482.59997941903,899482.59997941903,0,7557.8702240570492,850.1297759429508,7557.8702240570492,0,0,898632.47020347603,0]
[null,null,null,null,null,129,"2028-11-30",30,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,898632.47020347603,898632.47020347603,0,7307.1551991904835,{"$f":"MIN(J140-Q140-P140,L140)","v":1100.8448008095165},{"$f":"MIN(J140-Q140,N140)","v":7307.1551991904835},{"$f":"MIN(J140,M140)","v":0},0,{"$f":"L140-O140","v":897531.62540266651},{"$f":"M140+R140-Q140","v":0}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-12-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":8408},{"$f":"L141+M141","v":897531.62540266651},897531.62540266651,0,{"$f":"L141*I141/365.25*H141","v":7541.4772302827741},866.52276971722586,7541.4772302827741,0,0,896665.10263294925,0]
[null,null,null,null,null,131,"2029-01-31",{"$f":"G142-G141","v":31},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,896665.10263294925,{"$f":"S141","v":896665.10263294925},0,7534.1963038481081,873.80369615189193,7534.1963038481081,0,{"$f":"MAX(N142-P142,0)","v":0},895791.29893679731,0]
[null,null,null,null,null,132,"2029-02-28",28,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,895791.29893679731,895791.29893679731,0,6798.4489545593487,1609.5510454406513,6798.4489545593487,0,0,894181.7478913567,0]
[null,null,null,null,null,133,"2029-03-31",31,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,894181.7478913567,894181.7478913567,0,7513.33000486947,894.66999513052997,7513.33000486947,0,0,893287.0778962262,0]
[null,null,null,null,null,134,"2029-04-30",30,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,893287.0778962262,893287.0778962262,0,7263.6895861787598,1144.3104138212402,7263.6895861787598,0,0,892142.76748240495,0]
[null,null,null,null,null,135,"2029-05-31",31,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,892142.76748240495,892142.76748240495,0,7496.1975452525694,911.8024547474306,7496.1975452525694,0,0,891230.96502765757,0]
[null,null,null,null,null,136,"2029-06-30",30,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,891230.96502765757,891230.96502765757,0,7246.9704753789001,1161.0295246210999,7246.9704753789001,0,0,890069.93550303648,0]
[null,null,null,null,null,137,"2029-07-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,890069.93550303648,890069.93550303648,0,7478.7806490316743,929.21935096832567,7478.7806490316743,0,0,889140.71615206811,0]
[null,null,null,null,null,138,"2029-08-31",31,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,889140.71615206811,889140.71615206811,0,7470.9729168260019,937.02708317399811,7470.9729168260019,0,0,888203.68906889413,0]
[null,null,null,null,null,139,"2029-09-30",30,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,888203.68906889413,888203.68906889413,0,7222.3544326751971,1185.6455673248029,7222.3544326751971,0,0,887018.04350156931,0]
[null,null,null,null,null,140,"2029-10-31",31,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,887018.04350156931,887018.04350156931,0,7453.1372361569238,954.86276384307621,7453.1372361569238,0,0,886063.18073772627,0]
[null,null,null,null,null,141,"2029-11-30",30,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,886063.18073772627,886063.18073772627,0,7204.9490671897247,1203.0509328102753,7204.9490671897247,0,0,884860.12980491598,0]
[null,null,null,null,null,142,"2029-12-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,884860.12980491598,884860.12980491598,0,7435.0054438638945,972.99455613610553,7435.0054438638945,0,0,883887.1352487799,0]
[null,null,null,null,null,143,"2030-01-31",31,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,883887.1352487799,883887.1352487799,0,7426.8298920698317,981.17010793016834,7426.8298920698317,0,0,882905.9651408497,0]
[null,null,null,null,null,144,"2030-02-28",28,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,882905.9651408497,882905.9651408497,0,6700.658002383122,1707.341997616878,6700.658002383122,0,0,881198.62314323278,0]
[null,null,null,null,null,145,"2030-03-31",31,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,881198.62314323278,881198.62314323278,0,7404.2397657127485,1003.7602342872515,7404.2397657127485,0,0,880194.86290894554,0]
[null,null,null,null,null,146,"2030-04-30",30,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,880194.86290894554,880194.86290894554,0,7157.2313287873185,1250.7686712126815,7157.2313287873185,0,0,878944.09423773282,0]
[null,null,null,null,null,147,"2030-05-31",31,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,878944.09423773282,878944.09423773282,0,7385.2961675991846,1022.7038324008154,7385.2961675991846,0,0,877921.39040533197,0]
[null,null,null,null,null,148,"2030-06-30",30,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,877921.39040533197,877921.39040533197,0,7138.7447761912017,1269.2552238087983,7138.7447761912017,0,0,876652.13518152316,0]
[null,null,null,null,null,149,"2030-07-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,876652.13518152316,876652.13518152316,0,7366.0380639893083,1041.9619360106917,7366.0380639893083,0,0,875610.17324551241,0]
[null,null,null,null,null,150,"2030-08-31",31,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,875610.17324551241,875610.17324551241,0,7357.2830162641412,1050.7169837358588,7357.2830162641412,0,0,874559.4562617765,0]
[null,null,null,null,null,151,"2030-09-30",30,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,874559.4562617765,874559.4562617765,0,7111.407488288778,1296.592511711222,7111.407488288778,0,0,873262.86375006533,0]
[null,null,null,null,null,152,"2030-10-31",31,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,873262.86375006533,873262.86375006533,0,7337.5598325775509,1070.4401674224491,7337.5598325775509,0,0,872192.42358264292,0]
[null,null,null,null,null,153,"2030-11-30",30,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,872192.42358264292,872192.42358264292,0,7092.1601589060901,1315.8398410939099,7092.1601589060901,0,0,870876.58374154905,0]
[null,null,null,null,null,154,"2030-12-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,870876.58374154905,870876.58374154905,0,7317.5092005552742,1090.4907994447258,7317.5092005552742,0,0,869786.09294210433,0]
[null,null,null,null,null,155,"2031-01-31",31,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,869786.09294210433,869786.09294210433,0,7308.3463907989553,1099.6536092010447,7308.3463907989553,0,0,868686.43933290325,0]
[null,null,null,null,null,156,"2031-02-28",28,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,868686.43933290325,868686.43933290325,0,6592.7414369084399,1815.2585630915601,6592.7414369084399,0,0,866871.18076981173,0]
[null,null,null,null,null,157,"2031-03-31",31,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,866871.18076981173,866871.18076981173,0,7283.8539460165703,1124.1460539834297,7283.8539460165703,0,0,865747.03471582825,0]
[null,null,null,null,null,158,"2031-04-30",30,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,865747.03471582825,865747.03471582825,0,7039.7500153484189,1368.2499846515811,7039.7500153484189,0,0,864378.78473117668,0]
[null,null,null,null,null,159,"2031-05-31",31,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,864378.78473117668,864378.78473117668,0,7262.9116778644247,1145.0883221355753,7262.9116778644247,0,0,863233.69640904106,0]
[null,null,null,null,null,160,"2031-06-30",30,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,863233.69640904106,863233.69640904106,0,7019.3130139215664,1388.6869860784336,7019.3130139215664,0,0,861845.00942296267,0]
[null,null,null,null,null,161,"2031-07-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,861845.00942296267,861845.00942296267,0,7241.6217218865777,1166.3782781134223,7241.6217218865777,0,0,860678.63114484923,0]
[null,null,null,null,null,162,"2031-08-31",31,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,860678.63114484923,860678.63114484923,0,7231.8212703177069,1176.1787296822931,7231.8212703177069,0,0,859502.45241516689,0]
[null,null,null,null,null,163,"2031-09-30",30,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,859502.45241516689,859502.45241516689,0,6988.9727136839037,1419.0272863160963,6988.9727136839037,0,0,858083.42512885074,0]
[null,null,null,null,null,164,"2031-10-31",31,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,858083.42512885074,858083.42512885074,0,7210.0151450251697,1197.9848549748303,7210.0151450251697,0,0,856885.44027387595,0]
[null,null,null,null,null,165,"2031-11-30",30,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,856885.44027387595,856885.44027387595,0,6967.6926970935292,1440.3073029064708,6967.6926970935292,0,0,855445.13297096943,0]
[null,null,null,null,null,166,"2031-12-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,855445.13297096943,855445.13297096943,0,7187.8469899737311,1220.1530100262689,7187.8469899737311,0,0,854224.97996094311,0]
[null,null,null,null,null,167,"2032-01-31",31,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,854224.97996094311,854224.97996094311,0,7177.5946981523193,1230.4053018476807,7177.5946981523193,0,0,852994.57465909538,0]
[null,null,null,null,null,168,"2032-02-29",29,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,852994.57465909538,852994.57465909538,0,6704.8526320226229,1703.1473679773771,6704.8526320226229,0,0,851291.42729111796,0]
[null,null,null,null,null,169,"2032-03-31",31,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,851291.42729111796,851291.42729111796,0,7152.9456272592506,1255.0543727407494,7152.9456272592506,0,0,850036.37291837716,0]
[null,null,null,null,null,170,"2032-04-30",30,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,850036.37291837716,850036.37291837716,0,6912.0000754759221,1495.9999245240779,6912.0000754759221,0,0,848540.37299385306,0]
[null,null,null,null,null,171,"2032-05-31",31,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,848540.37299385306,848540.37299385306,0,7129.8299923836685,1278.1700076163315,7129.8299923836685,0,0,847262.20298623678,0]
[null,null,null,null,null,172,"2032-06-30",30,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,847262.20298623678,847262.20298623678,0,6889.4421433788448,1518.5578566211552,6889.4421433788448,0,0,845743.64512961567,0]
[null,null,null,null,null,173,"2032-07-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,845743.64512961567,845743.64512961567,0,7106.3305870028489,1301.6694129971511,7106.3305870028489,0,0,844441.97571661847,0]
[null,null,null,null,null,174,"2032-08-31",31,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,844441.97571661847,844441.97571661847,0,7095.3933565347088,1312.6066434652912,7095.3933565347088,0,0,843129.36907315312,0]
[null,null,null,null,null,175,"2032-09-30",30,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,843129.36907315312,843129.36907315312,0,6855.8363481102397,1552.1636518897603,6855.8363481102397,0,0,841577.20542126335,0]
[null,null,null,null,null,176,"2032-10-31",31,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,841577.20542126335,841577.20542126335,0,7071.3222270714778,1336.6777729285222,7071.3222270714778,0,0,840240.52764833486,0]
[null,null,null,null,null,177,"2032-11-30",30,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,840240.52764833486,840240.52764833486,0,6832.3459743067888,1575.6540256932112,6832.3459743067888,0,0,838664.87362264167,0]
[null,null,null,null,null,178,"2032-12-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,838664.87362264167,838664.87362264167,0,7046.851463786139,1361.148536213861,7046.851463786139,0,0,837303.72508642776,0]
[null,null,null,null,null,179,"2033-01-31",31,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,837303.72508642776,837303.72508642776,0,7035.4144621225105,1372.5855378774895,7035.4144621225105,0,0,835931.13954855024,0]
[null,null,null,null,null,180,"2033-02-28",28,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,835931.13954855024,835931.13954855024,0,6344.1509071282162,2063.8490928717838,6344.1509071282162,0,0,833867.29045567848,0]
[null,null,null,null,null,181,"2033-03-31",31,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,833867.29045567848,833867.29045567848,0,7006.5399436234829,1401.4600563765171,7006.5399436234829,0,0,832465.83039930195,0]
[null,null,null,null,null,182,"2033-04-30",30,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,832465.83039930195,832465.83039930195,0,6769.1266701873437,1638.8733298126563,6769.1266701873437,0,0,830826.95706948929,0]
[null,null,null,null,null,183,"2033-05-31",31,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,830826.95706948929,830826.95706948929,0,6980.9936515982554,1427.0063484017446,6980.9936515982554,0,0,829399.95072108752,0]
[null,null,null,null,null,184,"2033-06-30",30,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,829399.95072108752,829399.95072108752,0,6744.1967245492951,1663.8032754507049,6744.1967245492951,0,0,827736.1474456368,0]
[null,null,null,null,null,185,"2033-07-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,827736.1474456368,827736.1474456368,0,6955.023234799889,1452.976765200111,6955.023234799889,0,0,826283.17068043665,0]
[null,null,null,null,null,186,"2033-08-31",31,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,826283.17068043665,826283.17068043665,0,6942.8146497419857,1465.1853502580143,6942.8146497419857,0,0,824817.98533017864,0]
[null,null,null,null,null,187,"2033-09-30",30,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,824817.98533017864,824817.98533017864,0,6706.9388540195232,1701.0611459804768,6706.9388540195232,0,0,823116.92418419814,0]
[null,null,null,null,null,188,"2033-10-31",31,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,823116.92418419814,823116.92418419814,0,6916.2103773341651,1491.7896226658349,6916.2103773341651,0,0,821625.13456153229,0]
[null,null,null,null,null,189,"2033-11-30",30,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,821625.13456153229,821625.13456153229,0,6680.976453518826,1727.023546481174,6680.976453518826,0,0,819898.11101505114,0]
[null,null,null,null,null,190,"2033-12-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,819898.11101505114,819898.11101505114,0,6889.1644153461793,1518.8355846538207,6889.1644153461793,0,0,818379.27543039736,0]
[null,null,null,null,null,191,"2034-01-31",31,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,818379.27543039736,818379.27543039736,0,6876.4024539244065,1531.5975460755935,6876.4024539244065,0,0,816847.67788432178,0]
[null,null,null,null,null,192,"2034-02-28",28,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,816847.67788432178,816847.67788432178,0,6199.320364395182,2208.679635604818,6199.320364395182,0,0,814638.99824871693,0]
[null,null,null,null,null,193,"2034-03-31",31,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,814638.99824871693,814638.99824871693,0,6844.9749093095479,{"$f":"MIN(J204-Q204-P204,L204)","v":1563.0250906904521},{"$f":"MIN(J204-Q204,N204)","v":6844.9749093095479},{"$f":"MIN(J204,M204)","v":0},0,{"$f":"L204-O204","v":813075.97315802646},{"$f":"M204+R204-Q204","v":0}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2034-04-30"},30,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":8408},{"$f":"L205+M205","v":813075.97315802646},813075.97315802646,0,{"$f":"L205*I205/365.25*H205","v":6611.4596585334402},1796.5403414665598,6611.4596585334402,0,0,811279.43281655991,0]
[null,null,null,null,null,195,"2034-05-31",{"$f":"G206-G205","v":31},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,811279.43281655991,{"$f":"S205","v":811279.43281655991},0,6816.7462814894534,1591.2537185105466,6816.7462814894534,0,{"$f":"MAX(N206-P206,0)","v":0},809688.17909804941,0]
[null,null,null,null,null,196,"2034-06-30",30,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,809688.17909804941,809688.17909804941,0,6583.9120928712018,1824.0879071287982,6583.9120928712018,0,0,807864.09119092056,0]
[null,null,null,null,null,197,"2034-07-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,807864.09119092056,807864.09119092056,0,6788.0489962078991,1619.9510037921009,6788.0489962078991,0,0,806244.14018712845,0]
[null,null,null,null,null,198,"2034-08-31",31,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,806244.14018712845,806244.14018712845,0,6774.4374161103278,1633.5625838896722,6774.4374161103278,0,0,804610.57760323875,0]
[null,null,null,null,null,199,"2034-09-30",30,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,804610.57760323875,804610.57760323875,0,6542.6239985807506,1865.3760014192494,6542.6239985807506,0,0,802745.20160181948,0]
[null,null,null,null,null,200,"2034-10-31",31,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,802745.20160181948,802745.20160181948,0,6745.0377103791498,1662.9622896208502,6745.0377103791498,0,0,801082.2393121986,0]
[null,null,null,null,null,201,"2034-11-30",30,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,801082.2393121986,801082.2393121986,0,6513.9336091915939,1894.0663908084061,6513.9336091915939,0,0,799188.17292139016,0]
[null,null,null,null,null,202,"2034-12-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,799188.17292139016,799188.17292139016,0,6715.1499047111474,1692.8500952888526,6715.1499047111474,0,0,797495.32282610133,0]
[null,null,null,null,null,203,"2035-01-31",31,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,797495.32282610133,797495.32282610133,0,6700.9257926168511,1707.0742073831489,6700.9257926168511,0,0,795788.24861871824,0]
[null,null,null,null,null,204,"2035-02-28",28,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,795788.24861871824,795788.24861871824,0,6039.4935665190606,2368.5064334809394,6039.4935665190606,0,0,793419.74218523735,0]
[null,null,null,null,null,205,"2035-03-31",31,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,793419.74218523735,793419.74218523735,0,6666.6808727350945,1741.3191272649055,6666.6808727350945,0,0,791678.42305797245,0]
[null,null,null,null,null,206,"2035-04-30",30,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,791678.42305797245,791678.42305797245,0,6437.4672593625683,1970.5327406374317,6437.4672593625683,0,0,789707.89031733503,0]
[null,null,null,null,null,207,"2035-05-31",31,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,789707.89031733503,789707.89031733503,0,6635.4921707978137,1772.5078292021863,6635.4921707978137,0,0,787935.3824881328,0]
[null,null,null,null,null,208,"2035-06-30",30,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,787935.3824881328,787935.3824881328,0,6407.0310362484724,2000.9689637515276,6407.0310362484724,0,0,785934.41352438123,0]
[null,null,null,null,null,209,"2035-07-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,785934.41352438123,785934.41352438123,0,6603.7856676422343,1804.2143323577657,6603.7856676422343,0,0,784130.19919202349,0]
[null,null,null,null,null,210,"2035-08-31",31,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,784130.19919202349,784130.19919202349,0,6588.6258215477619,1819.3741784522381,6588.6258215477619,0,0,782310.8250135713,0]
[null,null,null,null,null,211,"2035-09-30",30,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,782310.8250135713,{"$f":"S221","v":782310.8250135713},0,6361.2954148947483,2046.7045851052517,6361.2954148947483,0,0,780264.12042846601,0]
[null,null,null,null,null,212,"2035-10-31",31,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,780264.12042846601,780264.12042846601,0,6556.1412336617723,1851.8587663382277,6556.1412336617723,0,0,778412.2616621278,0]
[null,null,null,null,null,213,"2035-11-30",30,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,778412.2616621278,778412.2616621278,0,6329.594571215659,2078.405428784341,6329.594571215659,0,0,776333.85623334348,0]
[null,null,null,null,null,214,"2035-12-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,776333.85623334348,776333.85623334348,0,6523.1173299935144,1884.8826700064856,6523.1173299935144,0,0,774448.973563337,0]
[null,null,null,null,null,215,"2036-01-31",31,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,774448.973563337,774448.973563337,0,6507.2796710907087,1900.7203289092913,6507.2796710907087,0,0,772548.25323442766,0]
[null,null,null,null,null,216,"2036-02-29",29,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,772548.25323442766,772548.25323442766,0,6072.5148118714351,2335.4851881285649,6072.5148118714351,0,0,770212.76804629911,0]
[null,null,null,null,null,217,"2036-03-31",31,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,770212.76804629911,770212.76804629911,0,6471.6851064588418,1936.3148935411582,6471.6851064588418,0,0,768276.45315275795,0]
[null,null,null,null,null,218,"2036-04-30",30,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,768276.45315275795,768276.45315275795,0,6247.1760872380328,2160.8239127619672,6247.1760872380328,0,0,766115.62923999596,0]
[null,null,null,null,null,219,"2036-05-31",31,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,766115.62923999596,766115.62923999596,0,6437.2590448666606,1970.7409551333394,6437.2590448666606,0,0,764144.88828486262,0]
[null,null,null,null,null,220,"2036-06-30",30,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,764144.88828486262,764144.88828486262,0,6213.5806111048378,2194.4193888951622,6213.5806111048378,0,0,761950.46889596747,0]
[null,null,null,null,null,221,"2036-07-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,761950.46889596747,761950.46889596747,0,6402.2614347480467,2005.7385652519533,6402.2614347480467,0,0,759944.73033071554,0]
[null,null,null,null,null,222,"2036-08-31",31,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,759944.73033071554,759944.73033071554,0,6385.4082885283124,2022.5917114716876,6385.4082885283124,0,0,757922.13861924387,0]
[null,null,null,null,null,223,"2036-09-30",30,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,757922.13861924387,757922.13861924387,0,6162.9808396965209,2245.0191603034791,6162.9808396965209,0,0,755677.11945894035,0]
[null,null,null,null,null,224,"2036-10-31",31,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,755677.11945894035,755677.11945894035,0,6349.5498415317943,2058.4501584682057,6349.5498415317943,0,0,753618.66930047213,0]
[null,null,null,null,null,225,"2036-11-30",30,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,753618.66930047213,753618.66930047213,0,6127.9875368169805,2280.0124631830195,6127.9875368169805,0,0,751338.65683728911,0]
[null,null,null,null,null,226,"2036-12-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,751338.65683728911,751338.65683728911,0,6313.0960652529511,2094.9039347470489,6313.0960652529511,0,0,749243.75290254201,0]
[null,null,null,null,null,227,"2037-01-31",31,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,749243.75290254201,749243.75290254201,0,6295.4937102201266,2112.5062897798734,6295.4937102201266,0,0,747131.2466127621,0]
[null,null,null,null,null,228,"2037-02-28",28,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,747131.2466127621,747131.2466127621,0,5670.2198921576355,2737.7801078423645,5670.2198921576355,0,0,744393.46650491969,0]
[null,null,null,null,null,229,"2037-03-31",31,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,744393.46650491969,744393.46650491969,0,6254.739353055711,2153.260646944289,6254.739353055711,0,0,742240.20585797541,0]
[null,null,null,null,null,230,"2037-04-30",30,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,742240.20585797541,742240.20585797541,0,6035.4645075925719,2372.5354924074281,6035.4645075925719,0,0,739867.67036556802,0]
[null,null,null,null,null,231,"2037-05-31",31,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,739867.67036556802,739867.67036556802,0,6216.7115136260873,2191.2884863739127,6216.7115136260873,0,0,737676.38187919406,0]
[null,null,null,null,null,232,"2037-06-30",30,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,737676.38187919406,737676.38187919406,0,5998.3541524468346,2409.6458475531654,5998.3541524468346,0,0,735266.7360316409,0]
[null,null,null,null,null,233,"2037-07-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,735266.7360316409,735266.7360316409,0,6178.0523282165796,2229.9476717834204,6178.0523282165796,0,0,733036.78835985751,0]
[null,null,null,null,null,234,"2037-08-31",31,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,733036.78835985751,733036.78835985751,0,6159.3152730360098,2248.6847269639902,6159.3152730360098,0,0,730788.10363289353,0]
[null,null,null,null,null,235,"2037-09-30",30,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,730788.10363289353,730788.10363289353,0,5942.342690731537,2465.657309268463,5942.342690731537,0,0,728322.44632362504,0]
[null,null,null,null,null,236,"2037-10-31",31,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,728322.44632362504,728322.44632362504,0,6119.7031834831087,2288.2968165168913,6119.7031834831087,0,0,726034.14950710814,0]
[null,null,null,null,null,237,"2037-11-30",30,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,726034.14950710814,726034.14950710814,0,5903.6863081070805,2504.3136918929195,5903.6863081070805,0,0,723529.83581521525,0]
[null,null,null,null,null,238,"2037-12-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,723529.83581521525,723529.83581521525,0,6079.4334459052588,2328.5665540947412,6079.4334459052588,0,0,721201.26926112047,0]
[null,null,null,null,null,239,"2038-01-31",31,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,721201.26926112047,721201.26926112047,0,6059.8677491098661,2348.1322508901339,6059.8677491098661,0,0,718853.13701023033,0]
[null,null,null,null,null,240,"2038-02-28",28,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,718853.13701023033,718853.13701023033,0,5455.6082020324666,2952.3917979675334,5455.6082020324666,0,0,715900.74521226285,0]
[null,null,null,null,null,241,"2038-03-31",31,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,715900.74521226285,715900.74521226285,0,6015.3302862599166,2392.6697137400834,6015.3302862599166,0,0,713508.07549852272,0]
[null,null,null,null,null,242,"2038-04-30",30,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,713508.07549852272,713508.07549852272,0,5801.8315790023626,2606.1684209976374,5801.8315790023626,0,0,710901.90707752504,0]
[null,null,null,null,null,243,"2038-05-31",31,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,710901.90707752504,710901.90707752504,0,5973.3277284624901,2434.6722715375099,5973.3277284624901,0,0,708467.23480598757,0]
[null,null,null,null,null,244,"2038-06-30",30,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,708467.23480598757,708467.23480598757,0,5760.8424021185028,2647.1575978814972,5760.8424021185028,0,0,705820.07720810606,0]
[null,null,null,null,null,245,"2038-07-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,705820.07720810606,705820.07720810606,0,5930.6278355966533,2477.3721644033467,5930.6278355966533,0,0,703342.70504370274,0]
[null,null,null,null,null,246,"2038-08-31",31,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,703342.70504370274,703342.70504370274,0,5909.8118050078683,2498.1881949921317,5909.8118050078683,0,0,700844.5168487106,0]
[null,null,null,null,null,247,"2038-09-30",30,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,700844.5168487106,700844.5168487106,0,5698.8589049710354,2709.1410950289646,5698.8589049710354,0,0,698135.37575368164,0]
[null,null,null,null,null,248,"2038-10-31",31,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,698135.37575368164,698135.37575368164,0,5866.0574077701549,2541.9425922298451,5866.0574077701549,0,0,695593.43316145183,0]
[null,null,null,null,null,249,"2038-11-30",30,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,695593.43316145183,695593.43316145183,0,5656.160154659854,2751.839845340146,5656.160154659854,0,0,692841.59331611171,0]
[null,null,null,null,null,250,"2038-12-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,692841.59331611171,692841.59331611171,0,5821.576591066796,2586.423408933204,5821.576591066796,0,0,690255.1699071785,0]
[null,null,null,null,null,251,"2039-01-31",31,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,690255.1699071785,690255.1699071785,0,5799.8442613145271,2608.1557386854729,5799.8442613145271,0,0,687647.01416849298,0]
[null,null,null,null,null,252,"2039-02-28",28,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,687647.01416849298,687647.01416849298,0,5218.7748754964068,3189.2251245035932,5218.7748754964068,0,0,684457.78904398938,0]
[null,null,null,null,null,253,"2039-03-31",31,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,684457.78904398938,684457.78904398938,0,5751.1319769363545,2656.8680230636455,5751.1319769363545,0,0,681800.92102092574,0]
[null,null,null,null,null,254,"2039-04-30",30,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,681800.92102092574,681800.92102092574,0,5544.0074892050634,2863.9925107949366,5544.0074892050634,0,0,678936.92851013085,0]
[null,null,null,null,null,255,"2039-05-31",31,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,678936.92851013085,678936.92851013085,0,5704.7431446888195,2703.2568553111805,5704.7431446888195,0,0,676233.67165481963,0]
[null,null,null,null,null,256,"2039-06-30",30,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,676233.67165481963,676233.67165481963,0,5498.7378639693752,2909.2621360306248,5498.7378639693752,0,0,673324.40951878903,0]
[null,null,null,null,null,257,"2039-07-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,673324.40951878903,673324.40951878903,0,5657.5841555459647,{"$f":"MIN(J268-Q268-P268,L268)","v":2750.4158444540353},{"$f":"MIN(J268-Q268,N268)","v":5657.5841555459647},{"$f":"MIN(J268,M268)","v":0},0,{"$f":"L268-O268","v":670573.99367433495},{"$f":"M268+R268-Q268","v":0}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2039-08-31"},31,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":8408},{"$f":"L269+M269","v":670573.99367433495},670573.99367433495,0,{"$f":"L269*I269/365.25*H269","v":5634.4738852471837},2773.5261147528163,5634.4738852471837,0,0,667800.46755958209,0]
[null,null,null,null,null,259,"2039-09-30",{"$f":"G270-G269","v":30},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,667800.46755958209,667800.46755958209,0,5430.1639661929057,2977.8360338070943,5430.1639661929057,0,{"$f":"MAX(N270-P270,0)","v":0},664822.63152577495,0]
[null,null,null,null,null,260,"2039-10-31",31,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,664822.63152577495,664822.63152577495,0,5586.1482714650338,2821.8517285349662,5586.1482714650338,0,0,662000.77979723993,0]
[null,null,null,null,null,261,"2039-11-30",30,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,662000.77979723993,662000.77979723993,0,5383.0042874683168,3024.9957125316832,5383.0042874683168,0,0,658975.7840847082,0]
[null,null,null,null,null,262,"2039-12-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,658975.7840847082,658975.7840847082,0,5537.0203459437907,2870.9796540562093,5537.0203459437907,0,0,656104.80443065194,0]
[null,null,null,null,null,263,"2040-01-31",31,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,656104.80443065194,656104.80443065194,0,5512.8970425672032,2895.1029574327968,5512.8970425672032,0,0,653209.7014732192,0]
[null,null,null,null,null,264,"2040-02-29",29,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,653209.7014732192,653209.7014732192,0,5134.4696863233739,3273.5303136766261,5134.4696863233739,0,0,649936.17115954263,0]
[null,null,null,null,null,265,"2040-03-31",31,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,649936.17115954263,649936.17115954263,0,5461.0653231721735,2946.9346768278265,5461.0653231721735,0,0,646989.23648271477,0]
[null,null,null,null,null,266,"2040-04-30",30,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,646989.23648271477,646989.23648271477,0,5260.9391713994883,3147.0608286005117,5260.9391713994883,0,0,643842.17565411422,0]
[null,null,null,null,null,267,"2040-05-31",31,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,643842.17565411422,{"$f":"S277","v":643842.17565411422},0,5409.8607449212232,2998.1392550787768,5409.8607449212232,0,0,640844.03639903548,0]
[null,null,null,null,null,268,"2040-06-30",30,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,640844.03639903548,640844.03639903548,0,5210.9699879675172,3197.0300120324828,5210.9699879675172,0,0,637647.006387003,0]
[null,null,null,null,null,269,"2040-07-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,637647.006387003,637647.006387003,0,5357.8060577733395,3050.1939422266605,5357.8060577733395,0,0,634596.8124447763,0]
[null,null,null,null,null,270,"2040-08-31",31,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,634596.8124447763,634596.8124447763,0,5332.1769127803382,3075.8230872196618,5332.1769127803382,0,0,631520.98935755668,0]
[null,null,null,null,null,271,"2040-09-30",30,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,631520.98935755668,631520.98935755668,0,5135.1604062749993,3272.8395937250007,5135.1604062749993,0,0,628248.14976383164,0]
[null,null,null,null,null,272,"2040-10-31",31,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,628248.14976383164,628248.14976383164,0,5278.8325027383971,3129.1674972616029,5278.8325027383971,0,0,625118.98226656998,0]
[null,null,null,null,null,273,"2040-11-30",30,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,625118.98226656998,625118.98226656998,0,5083.1030180197486,3324.8969819802514,5083.1030180197486,0,0,621794.08528458967,0]
[null,null,null,null,null,274,"2040-12-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,621794.08528458967,621794.08528458967,0,5224.6024578738015,3183.3975421261985,5224.6024578738015,0,0,618610.68774246343,0]
[null,null,null,null,null,275,"2041-01-31",31,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,618610.68774246343,618610.68774246343,0,5197.8540744192205,3210.1459255807795,5197.8540744192205,0,0,615400.54181688267,0]
[null,null,null,null,null,276,"2041-02-28",28,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,615400.54181688267,615400.54181688267,0,4670.4731058628304,3737.5268941371696,4670.4731058628304,0,0,611663.01492274553,0]
[null,null,null,null,null,277,"2041-03-31",31,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,611663.01492274553,611663.01492274553,0,5139.4765032112418,3268.5234967887582,5139.4765032112418,0,0,608394.49142595672,0]
[null,null,null,null,null,278,"2041-04-30",30,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,608394.49142595672,608394.49142595672,0,4947.1092115950487,3460.8907884049513,4947.1092115950487,0,0,604933.60063755175,0]
[null,null,null,null,null,279,"2041-05-31",31,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,604933.60063755175,604933.60063755175,0,5082.9328414966367,3325.0671585033633,5082.9328414966367,0,0,601608.5334790484,0]
[null,null,null,null,null,280,"2041-06-30",30,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,601608.5334790484,601608.5334790484,0,4891.9297588850759,3516.0702411149241,4891.9297588850759,0,0,598092.46323793347,0]
[null,null,null,null,null,281,"2041-07-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,598092.46323793347,598092.46323793347,0,5025.4504303277699,3382.5495696722301,5025.4504303277699,0,0,594709.91366826126,0]
[null,null,null,null,null,282,"2041-08-31",31,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,594709.91366826126,594709.91366826126,0,4997.0286791181215,3410.9713208818785,4997.0286791181215,0,0,591298.9423473794,0]
[null,null,null,null,null,283,"2041-09-30",30,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,591298.9423473794,591298.9423473794,0,4808.0981759663709,3599.9018240336291,4808.0981759663709,0,0,587699.04052334582,0]
[null,null,null,null,null,284,"2041-10-31",31,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,587699.04052334582,587699.04052334582,0,4938.1200694487297,3469.8799305512703,4938.1200694487297,0,0,584229.16059279453,0]
[null,null,null,null,null,285,"2041-11-30",30,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,584229.16059279453,584229.16059279453,0,4750.6108335676927,3657.3891664323073,4750.6108335676927,0,0,580571.77142636222,0]
[null,null,null,null,null,286,"2041-12-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,580571.77142636222,580571.77142636222,0,4878.2334469746911,3529.7665530253089,4878.2334469746911,0,0,577042.00487333687,0]
[null,null,null,null,null,287,"2042-01-31",31,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,577042.00487333687,577042.00487333687,0,4848.5747103525564,3559.4252896474436,4848.5747103525564,0,0,573482.57958368945,0]
[null,null,null,null,null,288,"2042-02-28",28,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,573482.57958368945,573482.57958368945,0,4352.3441768815528,4055.6558231184472,4352.3441768815528,0,0,569426.92376057105,0]
[null,null,null,null,null,289,"2042-03-31",31,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,569426.92376057105,569426.92376057105,0,4784.5892649450861,3623.4107350549139,4784.5892649450861,0,0,565803.51302551618,0]
[null,null,null,null,null,290,"2042-04-30",30,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,565803.51302551618,565803.51302551618,0,4600.7842126920832,3807.2157873079168,4600.7842126920832,0,0,561996.29723820824,0]
[null,null,null,null,null,291,"2042-05-31",31,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,561996.29723820824,561996.29723820824,0,4722.1536926052322,3685.8463073947678,4722.1536926052322,0,0,558310.45093081344,0]
[null,null,null,null,null,292,"2042-06-30",30,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,558310.45093081344,558310.45093081344,0,4539.8550014086686,3868.1449985913314,4539.8550014086686,0,0,554442.30593222217,0]
[null,null,null,null,null,293,"2042-07-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,554442.30593222217,554442.30593222217,0,4658.6815521040107,3749.3184478959893,4658.6815521040107,0,0,550692.98748432612,0]
[null,null,null,null,null,294,"2042-08-31",31,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,550692.98748432612,550692.98748432612,0,4627.1780385746661,3780.8219614253339,4627.1780385746661,0,0,546912.16552290076,0]
[null,null,null,null,null,295,"2042-09-30",30,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,546912.16552290076,546912.16552290076,0,4447.1707915209181,3960.8292084790819,4447.1707915209181,0,0,542951.33631442173,0]
[null,null,null,null,null,296,"2042-10-31",31,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,542951.33631442173,542951.33631442173,0,4562.1290928102953,3845.8709071897047,4562.1290928102953,0,0,539105.46540723206,0]
[null,null,null,null,null,297,"2042-11-30",30,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,539105.46540723206,539105.46540723206,0,4383.6912587528523,4024.3087412471477,4383.6912587528523,0,0,535081.15666598489,0]
[null,null,null,null,null,298,"2042-12-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,535081.15666598489,535081.15666598489,0,4496.0001911236359,3911.9998088763641,4496.0001911236359,0,0,531169.15685710858,0]
[null,null,null,null,null,299,"2043-01-31",31,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8408,531169.15685710858,531169.15685710858,0,4463.1297533044935,3944.8702466955065,4463.1297533044935,0,0,527224.28661041311,0]
[null,null,null,null,null,300,"2043-02-28",28,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},531225.56168908265,527224.28661041311,527224.28661041311,0,4001.2750786695833,527224.28661041311,4001.2750786695833,0,0,0,0]
[null,null,null,null,null,301,{"$f":"EOMONTH($D$9,F312-1)","v":"2043-03-31"},{"$f":"G312-G311","v":31},{"$f":"VLOOKUP(G312,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F312=$D$4,K312+N312,MIN($D$5,K312+N312))","v":0},{"$f":"L312+M312","v":0},{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"L312*I312/365.25*H312","v":0},{"$f":"MIN(J312-Q312-P312,L312)","v":0},{"$f":"MIN(J312-Q312,N312)","v":0},{"$f":"MIN(J312,M312)","v":0},{"$f":"MAX(N312-P312,0)","v":0},{"$f":"L312-O312","v":0},{"$f":"M312+R312-Q312","v":0}]

{"sheet":"График_360","index":10,"n_rows":372,"n_cols":20,"rows_kept":372,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'Калькулятор_от дохода'!V66","v":1000000}]
[null,"Первоначальный срок, мес.",null,{"$f":"'Расчет по доходу заемщика'!$I$41","v":360}]
[null,"Ежемесячный платеж",null,{"$f":"'Калькулятор_от дохода'!$V$72","v":8056}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,K12:K372,0)-1","v":360}]
[null,"остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D4+1,$F$12:$L$371,4)","v":9.9000000000000005E-2}]
[null,"Переплата",null,{"$f":"SUM($J$12:$J$371)-D3","v":2877442.1320176297},null,null,null,null,null,null,null,null,"График платежей"]
[null,"дата выдачи",null,{"$f":"'Калькулятор_от дохода'!$V$20","v":"2018-03-01"}]
[null,null,null,null,null,null,"Последняя дата процентного периода","Кол-во дней в процентном периоде","Ставка для расчетов","Ежемесячный платеж","Общий долг на начало","Остаток кредита на начало","Накопленные %% на начало","Начислено за месяц","Погашение кредита","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","Остаток кредита на конец периода","Накопленные %% на конец периода"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,null,null,1,{"$f":"EOMONTH($D$9,F12-1)","v":"2018-03-31"},{"$f":"G12-D9","v":30},{"$f":"VLOOKUP(G12,'Прогноз переменной ставки'!$B$5:$E$364,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F12=$D$4,K12+N12,MIN($D$5,K12+N12))","v":8056},{"$f":"L12+M12","v":1000000},{"$f":"D3","v":1000000},0,{"$f":"L12*I12/365.25*H12","v":5733.0595482546196},{"$f":"MIN(J12-Q12-P12,L12)","v":2322.9404517453804},{"$f":"MIN(J12-Q12,N12)","v":5733.0595482546196},{"$f":"MIN(J12,M12)","v":0},{"$f":"MAX(N12-P12,0)","v":0},{"$f":"L12-O12","v":997677.05954825459},{"$f":"M12+R12-Q12","v":0}]
[null,null,null,null,null,2,{"$f":"EOMONTH($D$9,F13-1)","v":"2018-04-30"},{"$f":"G13-G12","v":30},{"$f":"VLOOKUP(G13,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},{"$f":"IF(F13=$D$4,K13+N13,MIN($D$5,K13+N13))","v":8056},{"$f":"L13+M13","v":997677.05954825459},{"$f":"S12","v":997677.05954825459},{"$f":"T12","v":0},{"$f":"L13*I13/365.25*H13","v":5719.741992317714},2336.258007682286,5719.741992317714,0,{"$f":"MAX(N13-P13,0)","v":0},995340.80154057231,0]
[null,null,null,null,null,3,"2018-05-31",{"$f":"G14-G13","v":31},{"$f":"VLOOKUP(G14,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,995340.80154057231,{"$f":"S13","v":995340.80154057231},0,5896.5596889075714,2159.4403110924286,5896.5596889075714,0,{"$f":"MAX(N14-P14,0)","v":0},993181.36122947989,0]
[null,null,null,null,null,4,"2018-06-30",30,{"$f":"VLOOKUP(G15,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,993181.36122947989,993181.36122947989,0,5693.9678861451903,2362.0321138548097,5693.9678861451903,0,0,990819.32911562512,0]
[null,null,null,null,null,5,"2018-07-31",31,{"$f":"VLOOKUP(G16,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,990819.32911562512,990819.32911562512,0,5869.7737558942908,2186.2262441057092,5869.7737558942908,0,0,988633.1028715194,0]
[null,null,null,null,null,6,"2018-08-31",31,{"$f":"VLOOKUP(G17,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,988633.1028715194,988633.1028715194,0,5856.8221984760949,2199.1778015239051,5856.8221984760949,0,0,986433.92506999546,0]
[null,null,null,null,null,7,"2018-09-30",30,{"$f":"VLOOKUP(G18,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,986433.92506999546,{"$f":"S17","v":986433.92506999546},{"$f":"T17","v":0},5655.2844328448209,2400.7155671551791,5655.2844328448209,0,{"$f":"MAX(N18-P18,0)","v":0},984033.2095028403,0]
[null,null,null,null,null,8,"2018-10-31",31,{"$f":"VLOOKUP(G19,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,984033.2095028403,{"$f":"S18","v":984033.2095028403},{"$f":"T18","v":0},5829.5716871245604,2226.4283128754396,5829.5716871245604,0,0,981806.78118996485,0]
[null,null,null,null,null,9,"2018-11-30",30,{"$f":"VLOOKUP(G20,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,981806.78118996485,981806.78118996485,0,5628.756741442262,2427.243258557738,5628.756741442262,0,0,979379.5379314071,0]
[null,null,null,null,null,10,"2018-12-31",31,{"$f":"VLOOKUP(G21,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":6.9800000000000001E-2},8056,979379.5379314071,979379.5379314071,0,5802.0025850129468,2253.9974149870532,5802.0025850129468,0,0,977125.54051642003,0]
[null,null,null,null,null,11,"2019-01-31",31,{"$f":"VLOOKUP(G22,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977125.54051642003,977125.54051642003,0,8210.2622418751344,0,8056,0,154.26224187513435,977125.54051642003,154.26224187513435]
[null,null,null,null,null,12,"2019-02-28",28,{"$f":"VLOOKUP(G23,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977279.80275829521,977125.54051642003,154.26224187513435,7415.7207345968964,486.01702352796929,7415.7207345968964,154.26224187513435,0,976639.52349289204,0]
[null,null,null,null,null,13,"2019-03-31",31,{"$f":"VLOOKUP(G24,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976639.52349289204,{"$f":"S23","v":976639.52349289204},{"$f":"T23","v":0},8206.1785012996188,0,8056,0,150.1785012996188,976639.52349289204,150.1785012996188]
[null,null,null,null,null,14,"2019-04-30",30,{"$f":"VLOOKUP(G25,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976789.70199419162,976639.52349289204,150.1785012996188,7941.4630657738244,0,7905.8214987003812,150.1785012996188,35.641567073443184,976639.52349289204,35.641567073443184]
[null,null,null,null,null,15,"2019-05-31",31,{"$f":"VLOOKUP(G26,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976675.16505996545,976639.52349289204,35.641567073443184,{"$f":"L26*I26/365.25*H26","v":8206.1785012996188},0,8020.3584329265568,35.641567073443184,185.82006837306199,976639.52349289204,185.82006837306199]
[null,null,null,null,null,16,"2019-06-30",30,{"$f":"VLOOKUP(G27,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976825.34356126515,976639.52349289204,185.82006837306199,7941.4630657738244,0,7870.179931626938,185.82006837306199,71.283134146886368,976639.52349289204,71.283134146886368]
[null,null,null,null,null,17,"2019-07-31",31,{"$f":"VLOOKUP(G28,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976710.80662703898,976639.52349289204,71.283134146886368,8206.1785012996188,0,7984.7168658531136,71.283134146886368,221.46163544650517,976639.52349289204,221.46163544650517]
[null,null,null,null,null,18,"2019-08-31",31,{"$f":"VLOOKUP(G29,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976860.98512833857,976639.52349289204,221.46163544650517,8206.1785012996188,0,7834.5383645534948,221.46163544650517,371.64013674612397,976639.52349289204,371.64013674612397]
[null,null,null,null,null,19,"2019-09-30",30,{"$f":"VLOOKUP(G30,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977011.16362963815,976639.52349289204,371.64013674612397,7941.4630657738244,0,7684.359863253876,371.64013674612397,257.10320251994835,976639.52349289204,257.10320251994835]
[null,null,null,null,null,20,"2019-10-31",31,{"$f":"VLOOKUP(G31,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976896.62669541198,976639.52349289204,257.10320251994835,8206.1785012996188,0,7798.8967974800516,257.10320251994835,407.28170381956716,976639.52349289204,407.28170381956716]
[null,null,null,null,null,21,"2019-11-30",30,{"$f":"VLOOKUP(G32,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977046.80519671156,976639.52349289204,407.28170381956716,7941.4630657738244,0,7648.7182961804328,407.28170381956716,292.74476959339154,976639.52349289204,292.74476959339154]
[null,null,null,null,null,22,"2019-12-31",31,{"$f":"VLOOKUP(G33,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976932.26826248539,976639.52349289204,292.74476959339154,8206.1785012996188,0,7763.2552304066085,292.74476959339154,442.92327089301034,976639.52349289204,442.92327089301034]
[null,null,null,null,null,23,"2020-01-31",31,{"$f":"VLOOKUP(G34,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977082.44676378509,976639.52349289204,442.92327089301034,8206.1785012996188,0,7613.0767291069897,442.92327089301034,593.10177219262914,976639.52349289204,593.10177219262914]
[null,null,null,null,null,24,"2020-02-29",29,{"$f":"VLOOKUP(G35,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977232.62526508467,976639.52349289204,593.10177219262914,7676.74763024803,0,7462.8982278073709,593.10177219262914,213.84940244065911,976639.52349289204,213.84940244065911]
[null,null,null,null,null,25,"2020-03-31",31,{"$f":"VLOOKUP(G36,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976853.37289533275,976639.52349289204,213.84940244065911,8206.1785012996188,0,7842.1505975593409,213.84940244065911,364.02790374027791,976639.52349289204,364.02790374027791]
[null,null,null,null,null,26,"2020-04-30",30,{"$f":"VLOOKUP(G37,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977003.55139663233,976639.52349289204,364.02790374027791,7941.4630657738244,0,7691.9720962597221,364.02790374027791,249.49096951410229,976639.52349289204,249.49096951410229]
[null,null,null,null,null,27,"2020-05-31",31,{"$f":"VLOOKUP(G38,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976889.01446240616,976639.52349289204,249.49096951410229,8206.1785012996188,0,7806.5090304858977,249.49096951410229,399.66947081372109,976639.52349289204,399.66947081372109]
[null,null,null,null,null,28,"2020-06-30",30,{"$f":"VLOOKUP(G39,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977039.19296370575,976639.52349289204,399.66947081372109,7941.4630657738244,0,7656.3305291862789,399.66947081372109,285.13253658754547,976639.52349289204,285.13253658754547]
[null,null,null,null,null,29,"2020-07-31",31,{"$f":"VLOOKUP(G40,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976924.65602947958,976639.52349289204,285.13253658754547,8206.1785012996188,0,7770.8674634124545,285.13253658754547,435.31103788716428,976639.52349289204,435.31103788716428]
[null,null,null,null,null,30,"2020-08-31",31,{"$f":"VLOOKUP(G41,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977074.83453077916,976639.52349289204,435.31103788716428,8206.1785012996188,0,7620.6889621128357,435.31103788716428,585.48953918678308,976639.52349289204,585.48953918678308]
[null,null,null,null,null,31,"2020-09-30",30,{"$f":"VLOOKUP(G42,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977225.01303207886,976639.52349289204,585.48953918678308,7941.4630657738244,0,7470.5104608132169,585.48953918678308,470.95260496060746,976639.52349289204,470.95260496060746]
[null,null,null,null,null,32,"2020-10-31",31,{"$f":"VLOOKUP(G43,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977110.47609785269,976639.52349289204,470.95260496060746,8206.1785012996188,0,7585.0473950393925,470.95260496060746,621.13110626022626,976639.52349289204,621.13110626022626]
[null,null,null,null,null,33,"2020-11-30",30,{"$f":"VLOOKUP(G44,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977260.65459915227,976639.52349289204,621.13110626022626,7941.4630657738244,0,7434.8688937397737,621.13110626022626,506.59417203405064,976639.52349289204,506.59417203405064]
[null,null,null,null,null,34,"2020-12-31",31,{"$f":"VLOOKUP(G45,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977146.1176649261,976639.52349289204,506.59417203405064,8206.1785012996188,0,7549.4058279659494,506.59417203405064,656.77267333366945,976639.52349289204,656.77267333366945]
[null,null,null,null,null,35,"2021-01-31",31,{"$f":"VLOOKUP(G46,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977296.29616622569,976639.52349289204,656.77267333366945,8206.1785012996188,0,7399.2273266663306,656.77267333366945,806.95117463328825,976639.52349289204,806.95117463328825]
[null,null,null,null,null,36,"2021-02-28",28,{"$f":"VLOOKUP(G47,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977446.47466752538,976639.52349289204,806.95117463328825,7412.0321947222355,0,7249.0488253667118,806.95117463328825,162.98336935552379,976639.52349289204,162.98336935552379]
[null,null,null,null,null,37,"2021-03-31",31,{"$f":"VLOOKUP(G48,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976802.5068622476,976639.52349289204,162.98336935552379,8206.1785012996188,0,7893.0166306444762,162.98336935552379,313.16187065514259,976639.52349289204,313.16187065514259]
[null,null,null,null,null,38,"2021-04-30",30,{"$f":"VLOOKUP(G49,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976952.68536354718,976639.52349289204,313.16187065514259,7941.4630657738244,0,7742.8381293448574,313.16187065514259,198.62493642896698,976639.52349289204,198.62493642896698]
[null,null,null,null,null,39,"2021-05-31",31,{"$f":"VLOOKUP(G50,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976838.14842932101,976639.52349289204,198.62493642896698,8206.1785012996188,0,7857.375063571033,198.62493642896698,348.80343772858578,976639.52349289204,348.80343772858578]
[null,null,null,null,null,40,"2021-06-30",30,{"$f":"VLOOKUP(G51,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976988.32693062059,976639.52349289204,348.80343772858578,7941.4630657738244,0,7707.1965622714142,348.80343772858578,234.26650350241016,976639.52349289204,234.26650350241016]
[null,null,null,null,null,41,"2021-07-31",31,{"$f":"VLOOKUP(G52,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976873.78999639442,976639.52349289204,234.26650350241016,8206.1785012996188,0,7821.7334964975898,234.26650350241016,384.44500480202896,976639.52349289204,384.44500480202896]
[null,null,null,null,null,42,"2021-08-31",31,{"$f":"VLOOKUP(G53,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977023.96849769412,976639.52349289204,384.44500480202896,8206.1785012996188,0,7671.554995197971,384.44500480202896,534.62350610164776,976639.52349289204,534.62350610164776]
[null,null,null,null,null,43,"2021-09-30",30,{"$f":"VLOOKUP(G54,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977174.1469989937,976639.52349289204,534.62350610164776,7941.4630657738244,0,7521.3764938983522,534.62350610164776,420.08657187547215,976639.52349289204,420.08657187547215]
[null,null,null,null,null,44,"2021-10-31",31,{"$f":"VLOOKUP(G55,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977059.61006476753,976639.52349289204,420.08657187547215,8206.1785012996188,0,7635.9134281245279,420.08657187547215,570.26507317509095,976639.52349289204,570.26507317509095]
[null,null,null,null,null,45,"2021-11-30",30,{"$f":"VLOOKUP(G56,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977209.78856606712,976639.52349289204,570.26507317509095,7941.4630657738244,0,7485.7349268249091,570.26507317509095,455.72813894891533,976639.52349289204,455.72813894891533]
[null,null,null,null,null,46,"2021-12-31",31,{"$f":"VLOOKUP(G57,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977095.25163184095,976639.52349289204,455.72813894891533,8206.1785012996188,0,7600.2718610510847,455.72813894891533,605.90664024853413,976639.52349289204,605.90664024853413]
[null,null,null,null,null,47,"2022-01-31",31,{"$f":"VLOOKUP(G58,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977245.43013314053,976639.52349289204,605.90664024853413,8206.1785012996188,0,7450.0933597514659,605.90664024853413,756.08514154815293,976639.52349289204,756.08514154815293]
[null,null,null,null,null,48,"2022-02-28",28,{"$f":"VLOOKUP(G59,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977395.60863444023,976639.52349289204,756.08514154815293,7412.0321947222355,0,7299.9148584518471,756.08514154815293,112.11733627038848,976639.52349289204,112.11733627038848]
[null,null,null,null,null,49,"2022-03-31",31,{"$f":"VLOOKUP(G60,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976751.64082916244,976639.52349289204,112.11733627038848,8206.1785012996188,0,7943.8826637296115,112.11733627038848,262.29583757000728,976639.52349289204,262.29583757000728]
[null,null,null,null,null,50,"2022-04-30",30,{"$f":"VLOOKUP(G61,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976901.81933046202,976639.52349289204,262.29583757000728,7941.4630657738244,0,7793.7041624299927,262.29583757000728,147.75890334383166,976639.52349289204,147.75890334383166]
[null,null,null,null,null,51,"2022-05-31",31,{"$f":"VLOOKUP(G62,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976787.28239623585,976639.52349289204,147.75890334383166,8206.1785012996188,0,7908.2410966561683,147.75890334383166,297.93740464345046,976639.52349289204,297.93740464345046]
[null,null,null,null,null,52,"2022-06-30",30,{"$f":"VLOOKUP(G63,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976937.46089753543,976639.52349289204,297.93740464345046,7941.4630657738244,0,7758.0625953565495,297.93740464345046,183.40047041727485,976639.52349289204,183.40047041727485]
[null,null,null,null,null,53,"2022-07-31",31,{"$f":"VLOOKUP(G64,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976822.92396330927,976639.52349289204,183.40047041727485,8206.1785012996188,0,7872.5995295827252,183.40047041727485,333.57897171689365,976639.52349289204,333.57897171689365]
[null,null,null,null,null,54,"2022-08-31",31,{"$f":"VLOOKUP(G65,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976973.10246460896,976639.52349289204,333.57897171689365,8206.1785012996188,0,7722.4210282831064,333.57897171689365,483.75747301651245,976639.52349289204,483.75747301651245]
[null,null,null,null,null,55,"2022-09-30",30,{"$f":"VLOOKUP(G66,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977123.28096590855,976639.52349289204,483.75747301651245,7941.4630657738244,0,7572.2425269834876,483.75747301651245,369.22053879033683,976639.52349289204,369.22053879033683]
[null,null,null,null,null,56,"2022-10-31",31,{"$f":"VLOOKUP(G67,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977008.74403168238,976639.52349289204,369.22053879033683,8206.1785012996188,0,7686.7794612096632,369.22053879033683,519.39904008995563,976639.52349289204,519.39904008995563]
[null,null,null,null,null,57,"2022-11-30",30,{"$f":"VLOOKUP(G68,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977158.92253298196,976639.52349289204,519.39904008995563,7941.4630657738244,0,7536.6009599100444,519.39904008995563,404.86210586378002,976639.52349289204,404.86210586378002]
[null,null,null,null,null,58,"2022-12-31",31,{"$f":"VLOOKUP(G69,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977044.38559875579,976639.52349289204,404.86210586378002,8206.1785012996188,0,7651.13789413622,404.86210586378002,555.04060716339882,976639.52349289204,555.04060716339882]
[null,null,null,null,null,59,"2023-01-31",31,{"$f":"VLOOKUP(G70,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977194.56410005549,976639.52349289204,555.04060716339882,8206.1785012996188,0,7500.9593928366012,555.04060716339882,705.21910846301762,976639.52349289204,705.21910846301762]
[null,null,null,null,null,60,"2023-02-28",28,{"$f":"VLOOKUP(G71,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977344.74260135507,976639.52349289204,705.21910846301762,7412.0321947222355,0,7350.7808915369824,705.21910846301762,61.251303185253164,976639.52349289204,61.251303185253164]
[null,null,null,null,null,61,"2023-03-31",31,{"$f":"VLOOKUP(G72,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976700.77479607728,976639.52349289204,61.251303185253164,8206.1785012996188,0,7994.7486968147468,61.251303185253164,211.42980448487197,976639.52349289204,211.42980448487197]
[null,null,null,null,null,62,"2023-04-30",30,{"$f":"VLOOKUP(G73,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976850.95329737687,976639.52349289204,211.42980448487197,7941.4630657738244,0,7844.570195515128,211.42980448487197,96.892870258696348,976639.52349289204,96.892870258696348]
[null,null,null,null,null,63,"2023-05-31",31,{"$f":"VLOOKUP(G74,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976736.4163631507,976639.52349289204,96.892870258696348,8206.1785012996188,0,7959.1071297413037,96.892870258696348,247.07137155831515,976639.52349289204,247.07137155831515]
[null,null,null,null,null,64,"2023-06-30",30,{"$f":"VLOOKUP(G75,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976886.5948644504,976639.52349289204,247.07137155831515,7941.4630657738244,0,7808.9286284416849,247.07137155831515,132.53443733213953,976639.52349289204,132.53443733213953]
[null,null,null,null,null,65,"2023-07-31",31,{"$f":"VLOOKUP(G76,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976772.05793022423,976639.52349289204,132.53443733213953,8206.1785012996188,{"$f":"MIN(J76-Q76-P76,L76)","v":0},{"$f":"MIN(J76-Q76,N76)","v":7923.4655626678605},{"$f":"MIN(J76,M76)","v":132.53443733213953},282.71293863175833,{"$f":"L76-O76","v":976639.52349289204},{"$f":"M76+R76-Q76","v":282.71293863175833}]
[null,null,null,null,null,66,{"$f":"EOMONTH($D$9,F77-1)","v":"2023-08-31"},31,{"$f":"VLOOKUP(G77,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F77=$D$4,K77+N77,MIN($D$5,K77+N77))","v":8056},{"$f":"L77+M77","v":976922.23643152381},976639.52349289204,282.71293863175833,{"$f":"L77*I77/365.25*H77","v":8206.1785012996188},0,7773.2870613682417,282.71293863175833,432.89143993137714,976639.52349289204,432.89143993137714]
[null,null,null,null,null,67,"2023-09-30",{"$f":"G78-G77","v":30},{"$f":"VLOOKUP(G78,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977072.41493282339,{"$f":"S77","v":976639.52349289204},432.89143993137714,7941.4630657738244,0,7623.1085600686229,432.89143993137714,{"$f":"MAX(N78-P78,0)","v":318.35450570520152},976639.52349289204,318.35450570520152]
[null,null,null,null,null,68,"2023-10-31",31,{"$f":"VLOOKUP(G79,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976957.87799859722,976639.52349289204,318.35450570520152,8206.1785012996188,0,7737.6454942947985,318.35450570520152,468.53300700482032,976639.52349289204,468.53300700482032]
[null,null,null,null,null,69,"2023-11-30",30,{"$f":"VLOOKUP(G80,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977108.0564998968,976639.52349289204,468.53300700482032,7941.4630657738244,0,7587.4669929951797,468.53300700482032,353.9960727786447,976639.52349289204,353.9960727786447]
[null,null,null,null,null,70,"2023-12-31",31,{"$f":"VLOOKUP(G81,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976993.51956567063,976639.52349289204,353.9960727786447,8206.1785012996188,0,7702.0039272213553,353.9960727786447,504.1745740782635,976639.52349289204,504.1745740782635]
[null,null,null,null,null,71,"2024-01-31",31,{"$f":"VLOOKUP(G82,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977143.69806697033,976639.52349289204,504.1745740782635,8206.1785012996188,0,7551.8254259217365,504.1745740782635,654.35307537788231,976639.52349289204,654.35307537788231]
[null,null,null,null,null,72,"2024-02-29",29,{"$f":"VLOOKUP(G83,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977293.87656826992,976639.52349289204,654.35307537788231,7676.74763024803,0,7401.6469246221177,654.35307537788231,275.10070562591227,976639.52349289204,275.10070562591227]
[null,null,null,null,null,73,"2024-03-31",31,{"$f":"VLOOKUP(G84,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976914.62419851799,976639.52349289204,275.10070562591227,8206.1785012996188,0,7780.8992943740877,275.10070562591227,425.27920692553107,976639.52349289204,425.27920692553107]
[null,null,null,null,null,74,"2024-04-30",30,{"$f":"VLOOKUP(G85,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977064.80269981758,976639.52349289204,425.27920692553107,7941.4630657738244,0,7630.7207930744689,425.27920692553107,310.74227269935545,976639.52349289204,310.74227269935545]
[null,null,null,null,null,75,"2024-05-31",31,{"$f":"VLOOKUP(G86,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976950.26576559141,976639.52349289204,310.74227269935545,8206.1785012996188,0,7745.2577273006445,310.74227269935545,460.92077399897425,976639.52349289204,460.92077399897425]
[null,null,null,null,null,76,"2024-06-30",30,{"$f":"VLOOKUP(G87,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977100.44426689099,976639.52349289204,460.92077399897425,7941.4630657738244,0,7595.0792260010257,460.92077399897425,346.38383977279864,976639.52349289204,346.38383977279864]
[null,null,null,null,null,77,"2024-07-31",31,{"$f":"VLOOKUP(G88,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976985.90733266482,976639.52349289204,346.38383977279864,8206.1785012996188,0,7709.6161602272014,346.38383977279864,496.56234107241744,976639.52349289204,496.56234107241744]
[null,null,null,null,null,78,"2024-08-31",31,{"$f":"VLOOKUP(G89,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977136.0858339644,976639.52349289204,496.56234107241744,8206.1785012996188,0,7559.4376589275826,496.56234107241744,646.74084237203624,976639.52349289204,646.74084237203624]
[null,null,null,null,null,79,"2024-09-30",30,{"$f":"VLOOKUP(G90,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977286.2643352641,976639.52349289204,646.74084237203624,7941.4630657738244,0,7409.2591576279638,646.74084237203624,532.20390814586062,976639.52349289204,532.20390814586062]
[null,null,null,null,null,80,"2024-10-31",31,{"$f":"VLOOKUP(G91,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977171.72740103793,976639.52349289204,532.20390814586062,8206.1785012996188,0,7523.7960918541394,532.20390814586062,682.38240944547942,976639.52349289204,682.38240944547942]
[null,null,null,null,null,81,"2024-11-30",30,{"$f":"VLOOKUP(G92,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977321.90590233752,976639.52349289204,682.38240944547942,7941.4630657738244,0,7373.6175905545206,682.38240944547942,567.84547521930381,976639.52349289204,567.84547521930381]
[null,null,null,null,null,82,"2024-12-31",31,{"$f":"VLOOKUP(G93,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977207.36896811135,976639.52349289204,567.84547521930381,8206.1785012996188,0,7488.1545247806962,567.84547521930381,718.02397651892261,976639.52349289204,718.02397651892261]
[null,null,null,null,null,83,"2025-01-31",31,{"$f":"VLOOKUP(G94,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977357.54746941093,976639.52349289204,718.02397651892261,8206.1785012996188,0,7337.9760234810774,718.02397651892261,868.20247781854141,976639.52349289204,868.20247781854141]
[null,null,null,null,null,84,"2025-02-28",28,{"$f":"VLOOKUP(G95,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977507.72597071063,976639.52349289204,868.20247781854141,7412.0321947222355,0,7187.7975221814586,868.20247781854141,224.23467254077696,976639.52349289204,224.23467254077696]
[null,null,null,null,null,85,"2025-03-31",31,{"$f":"VLOOKUP(G96,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976863.75816543284,976639.52349289204,224.23467254077696,8206.1785012996188,0,7831.765327459223,224.23467254077696,374.41317384039576,976639.52349289204,374.41317384039576]
[null,null,null,null,null,86,"2025-04-30",30,{"$f":"VLOOKUP(G97,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977013.93666673242,976639.52349289204,374.41317384039576,7941.4630657738244,0,7681.5868261596042,374.41317384039576,259.87623961422014,976639.52349289204,259.87623961422014]
[null,null,null,null,null,87,"2025-05-31",31,{"$f":"VLOOKUP(G98,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976899.39973250625,976639.52349289204,259.87623961422014,8206.1785012996188,0,7796.1237603857799,259.87623961422014,410.05474091383894,976639.52349289204,410.05474091383894]
[null,null,null,null,null,88,"2025-06-30",30,{"$f":"VLOOKUP(G99,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977049.57823380583,976639.52349289204,410.05474091383894,7941.4630657738244,0,7645.9452590861611,410.05474091383894,295.51780668766332,976639.52349289204,295.51780668766332]
[null,null,null,null,null,89,"2025-07-31",31,{"$f":"VLOOKUP(G100,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976935.04129957967,976639.52349289204,295.51780668766332,8206.1785012996188,0,7760.4821933123367,295.51780668766332,445.69630798728213,976639.52349289204,445.69630798728213]
[null,null,null,null,null,90,"2025-08-31",31,{"$f":"VLOOKUP(G101,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977085.21980087936,976639.52349289204,445.69630798728213,8206.1785012996188,0,7610.3036920127179,445.69630798728213,595.87480928690093,976639.52349289204,595.87480928690093]
[null,null,null,null,null,91,"2025-09-30",30,{"$f":"VLOOKUP(G102,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977235.39830217895,976639.52349289204,595.87480928690093,7941.4630657738244,0,7460.1251907130991,595.87480928690093,481.33787506072531,976639.52349289204,481.33787506072531]
[null,null,null,null,null,92,"2025-10-31",31,{"$f":"VLOOKUP(G103,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977120.86136795278,976639.52349289204,481.33787506072531,8206.1785012996188,0,7574.6621249392747,481.33787506072531,631.51637636034411,976639.52349289204,631.51637636034411]
[null,null,null,null,null,93,"2025-11-30",30,{"$f":"VLOOKUP(G104,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977271.03986925236,976639.52349289204,631.51637636034411,7941.4630657738244,0,7424.4836236396559,631.51637636034411,516.97944213416849,976639.52349289204,516.97944213416849]
[null,null,null,null,null,94,"2025-12-31",31,{"$f":"VLOOKUP(G105,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977156.50293502619,976639.52349289204,516.97944213416849,8206.1785012996188,0,7539.0205578658315,516.97944213416849,667.1579434337873,976639.52349289204,667.1579434337873]
[null,null,null,null,null,95,"2026-01-31",31,{"$f":"VLOOKUP(G106,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977306.68143632577,976639.52349289204,667.1579434337873,8206.1785012996188,0,7388.8420565662127,667.1579434337873,817.3364447334061,976639.52349289204,817.3364447334061]
[null,null,null,null,null,96,"2026-02-28",28,{"$f":"VLOOKUP(G107,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977456.85993762547,976639.52349289204,817.3364447334061,7412.0321947222355,0,7238.6635552665939,817.3364447334061,173.36863945564164,976639.52349289204,173.36863945564164]
[null,null,null,null,null,97,"2026-03-31",31,{"$f":"VLOOKUP(G108,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976812.89213234768,976639.52349289204,173.36863945564164,8206.1785012996188,0,7882.6313605443584,173.36863945564164,323.54714075526044,976639.52349289204,323.54714075526044]
[null,null,null,null,null,98,"2026-04-30",30,{"$f":"VLOOKUP(G109,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976963.07063364726,976639.52349289204,323.54714075526044,7941.4630657738244,0,7732.4528592447396,323.54714075526044,209.01020652908483,976639.52349289204,209.01020652908483]
[null,null,null,null,null,99,"2026-05-31",31,{"$f":"VLOOKUP(G110,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976848.5336994211,976639.52349289204,209.01020652908483,8206.1785012996188,0,7846.9897934709152,209.01020652908483,359.18870782870363,976639.52349289204,359.18870782870363]
[null,null,null,null,null,100,"2026-06-30",30,{"$f":"VLOOKUP(G111,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976998.71220072079,976639.52349289204,359.18870782870363,7941.4630657738244,0,7696.8112921712964,359.18870782870363,244.65177360252801,976639.52349289204,244.65177360252801]
[null,null,null,null,null,101,"2026-07-31",31,{"$f":"VLOOKUP(G112,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976884.17526649463,976639.52349289204,244.65177360252801,8206.1785012996188,0,7811.348226397472,244.65177360252801,394.83027490214681,976639.52349289204,394.83027490214681]
[null,null,null,null,null,102,"2026-08-31",31,{"$f":"VLOOKUP(G113,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977034.35376779421,976639.52349289204,394.83027490214681,8206.1785012996188,0,7661.1697250978532,394.83027490214681,545.00877620176561,976639.52349289204,545.00877620176561]
[null,null,null,null,null,103,"2026-09-30",30,{"$f":"VLOOKUP(G114,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977184.53226909379,976639.52349289204,545.00877620176561,7941.4630657738244,0,7510.9912237982344,545.00877620176561,430.47184197559,976639.52349289204,430.47184197559]
[null,null,null,null,null,104,"2026-10-31",31,{"$f":"VLOOKUP(G115,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977069.99533486762,976639.52349289204,430.47184197559,8206.1785012996188,0,7625.52815802441,430.47184197559,580.6503432752088,976639.52349289204,580.6503432752088]
[null,null,null,null,null,105,"2026-11-30",30,{"$f":"VLOOKUP(G116,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977220.1738361672,976639.52349289204,580.6503432752088,7941.4630657738244,0,7475.3496567247912,580.6503432752088,466.11340904903318,976639.52349289204,466.11340904903318]
[null,null,null,null,null,106,"2026-12-31",31,{"$f":"VLOOKUP(G117,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977105.63690194103,976639.52349289204,466.11340904903318,8206.1785012996188,0,7589.8865909509668,466.11340904903318,616.29191034865198,976639.52349289204,616.29191034865198]
[null,null,null,null,null,107,"2027-01-31",31,{"$f":"VLOOKUP(G118,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977255.81540324073,976639.52349289204,616.29191034865198,8206.1785012996188,0,7439.708089651348,616.29191034865198,766.47041164827078,976639.52349289204,766.47041164827078]
[null,null,null,null,null,108,"2027-02-28",28,{"$f":"VLOOKUP(G119,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977405.99390454032,976639.52349289204,766.47041164827078,7412.0321947222355,0,7289.5295883517292,766.47041164827078,122.50260637050633,976639.52349289204,122.50260637050633]
[null,null,null,null,null,109,"2027-03-31",31,{"$f":"VLOOKUP(G120,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976762.02609926253,976639.52349289204,122.50260637050633,8206.1785012996188,0,7933.4973936294937,122.50260637050633,272.68110767012513,976639.52349289204,272.68110767012513]
[null,null,null,null,null,110,"2027-04-30",30,{"$f":"VLOOKUP(G121,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976912.20460056211,976639.52349289204,272.68110767012513,7941.4630657738244,0,7783.3188923298749,272.68110767012513,158.14417344394951,976639.52349289204,158.14417344394951]
[null,null,null,null,null,111,"2027-05-31",31,{"$f":"VLOOKUP(G122,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976797.66766633594,976639.52349289204,158.14417344394951,8206.1785012996188,0,7897.8558265560505,158.14417344394951,308.32267474356831,976639.52349289204,308.32267474356831]
[null,null,null,null,null,112,"2027-06-30",30,{"$f":"VLOOKUP(G123,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976947.84616763564,976639.52349289204,308.32267474356831,7941.4630657738244,0,7747.6773252564317,308.32267474356831,193.7857405173927,976639.52349289204,193.7857405173927]
[null,null,null,null,null,113,"2027-07-31",31,{"$f":"VLOOKUP(G124,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976833.30923340947,976639.52349289204,193.7857405173927,8206.1785012996188,0,7862.2142594826073,193.7857405173927,343.9642418170115,976639.52349289204,343.9642418170115]
[null,null,null,null,null,114,"2027-08-31",31,{"$f":"VLOOKUP(G125,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976983.48773470905,976639.52349289204,343.9642418170115,8206.1785012996188,0,7712.0357581829885,343.9642418170115,494.1427431166303,976639.52349289204,494.1427431166303]
[null,null,null,null,null,115,"2027-09-30",30,{"$f":"VLOOKUP(G126,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977133.66623600863,976639.52349289204,494.1427431166303,7941.4630657738244,0,7561.8572568833697,494.1427431166303,379.60580889045468,976639.52349289204,379.60580889045468]
[null,null,null,null,null,116,"2027-10-31",31,{"$f":"VLOOKUP(G127,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977019.12930178246,976639.52349289204,379.60580889045468,8206.1785012996188,0,7676.3941911095453,379.60580889045468,529.78431019007348,976639.52349289204,529.78431019007348]
[null,null,null,null,null,117,"2027-11-30",30,{"$f":"VLOOKUP(G128,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977169.30780308216,976639.52349289204,529.78431019007348,7941.4630657738244,0,7526.2156898099265,529.78431019007348,415.24737596389787,976639.52349289204,415.24737596389787]
[null,null,null,null,null,118,"2027-12-31",31,{"$f":"VLOOKUP(G129,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977054.77086885599,976639.52349289204,415.24737596389787,8206.1785012996188,0,7640.7526240361021,415.24737596389787,565.42587726351667,976639.52349289204,565.42587726351667]
[null,null,null,null,null,119,"2028-01-31",31,{"$f":"VLOOKUP(G130,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977204.94937015558,976639.52349289204,565.42587726351667,8206.1785012996188,0,7490.5741227364833,565.42587726351667,715.60437856313547,976639.52349289204,715.60437856313547]
[null,null,null,null,null,120,"2028-02-29",29,{"$f":"VLOOKUP(G131,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977355.12787145516,976639.52349289204,715.60437856313547,7676.74763024803,0,7340.3956214368645,715.60437856313547,336.35200881116543,976639.52349289204,336.35200881116543]
[null,null,null,null,null,121,"2028-03-31",31,{"$f":"VLOOKUP(G132,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976975.87550170324,976639.52349289204,336.35200881116543,8206.1785012996188,0,7719.6479911888346,336.35200881116543,486.53051011078423,976639.52349289204,486.53051011078423]
[null,null,null,null,null,122,"2028-04-30",30,{"$f":"VLOOKUP(G133,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977126.05400300282,976639.52349289204,486.53051011078423,7941.4630657738244,0,7569.4694898892158,486.53051011078423,371.99357588460862,976639.52349289204,371.99357588460862]
[null,null,null,null,null,123,"2028-05-31",31,{"$f":"VLOOKUP(G134,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977011.51706877665,976639.52349289204,371.99357588460862,8206.1785012996188,0,7684.0064241153914,371.99357588460862,522.17207718422742,976639.52349289204,522.17207718422742]
[null,null,null,null,null,124,"2028-06-30",30,{"$f":"VLOOKUP(G135,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977161.69557007623,976639.52349289204,522.17207718422742,7941.4630657738244,0,7533.8279228157726,522.17207718422742,407.6351429580518,976639.52349289204,407.6351429580518]
[null,null,null,null,null,125,"2028-07-31",31,{"$f":"VLOOKUP(G136,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977047.15863585006,976639.52349289204,407.6351429580518,8206.1785012996188,0,7648.3648570419482,407.6351429580518,557.8136442576706,976639.52349289204,557.8136442576706]
[null,null,null,null,null,126,"2028-08-31",31,{"$f":"VLOOKUP(G137,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977197.33713714976,976639.52349289204,557.8136442576706,8206.1785012996188,0,7498.1863557423294,557.8136442576706,707.9921455572894,976639.52349289204,707.9921455572894]
[null,null,null,null,null,127,"2028-09-30",30,{"$f":"VLOOKUP(G138,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977347.51563844935,976639.52349289204,707.9921455572894,7941.4630657738244,0,7348.0078544427106,707.9921455572894,593.45521133111379,976639.52349289204,593.45521133111379]
[null,null,null,null,null,128,"2028-10-31",31,{"$f":"VLOOKUP(G139,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977232.97870422318,976639.52349289204,593.45521133111379,8206.1785012996188,0,7462.5447886688862,593.45521133111379,743.63371263073259,976639.52349289204,743.63371263073259]
[null,null,null,null,null,129,"2028-11-30",30,{"$f":"VLOOKUP(G140,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977383.15720552276,976639.52349289204,743.63371263073259,7941.4630657738244,{"$f":"MIN(J140-Q140-P140,L140)","v":0},{"$f":"MIN(J140-Q140,N140)","v":7312.3662873692674},{"$f":"MIN(J140,M140)","v":743.63371263073259},629.09677840455697,{"$f":"L140-O140","v":976639.52349289204},{"$f":"M140+R140-Q140","v":629.09677840455697}]
[null,null,null,null,null,130,{"$f":"EOMONTH($D$9,F141-1)","v":"2028-12-31"},31,{"$f":"VLOOKUP(G141,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F141=$D$4,K141+N141,MIN($D$5,K141+N141))","v":8056},{"$f":"L141+M141","v":977268.62027129659},976639.52349289204,629.09677840455697,{"$f":"L141*I141/365.25*H141","v":8206.1785012996188},0,7426.903221595443,629.09677840455697,779.27527970417577,976639.52349289204,779.27527970417577]
[null,null,null,null,null,131,"2029-01-31",{"$f":"G142-G141","v":31},{"$f":"VLOOKUP(G142,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977418.79877259617,{"$f":"S141","v":976639.52349289204},779.27527970417577,8206.1785012996188,0,7276.7247202958242,779.27527970417577,{"$f":"MAX(N142-P142,0)","v":929.45378100379457},976639.52349289204,929.45378100379457]
[null,null,null,null,null,132,"2029-02-28",28,{"$f":"VLOOKUP(G143,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977568.97727389587,976639.52349289204,929.45378100379457,7412.0321947222355,0,7126.5462189962054,929.45378100379457,285.48597572603012,976639.52349289204,285.48597572603012]
[null,null,null,null,null,133,"2029-03-31",31,{"$f":"VLOOKUP(G144,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976925.00946861808,976639.52349289204,285.48597572603012,8206.1785012996188,0,7770.5140242739699,285.48597572603012,435.66447702564892,976639.52349289204,435.66447702564892]
[null,null,null,null,null,134,"2029-04-30",30,{"$f":"VLOOKUP(G145,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977075.18796991766,976639.52349289204,435.66447702564892,7941.4630657738244,0,7620.3355229743511,435.66447702564892,321.1275427994733,976639.52349289204,321.1275427994733]
[null,null,null,null,null,135,"2029-05-31",31,{"$f":"VLOOKUP(G146,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976960.6510356915,976639.52349289204,321.1275427994733,8206.1785012996188,0,7734.8724572005267,321.1275427994733,471.30604409909211,976639.52349289204,471.30604409909211]
[null,null,null,null,null,136,"2029-06-30",30,{"$f":"VLOOKUP(G147,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977110.82953699108,976639.52349289204,471.30604409909211,7941.4630657738244,0,7584.6939559009079,471.30604409909211,356.76910987291649,976639.52349289204,356.76910987291649]
[null,null,null,null,null,137,"2029-07-31",31,{"$f":"VLOOKUP(G148,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976996.29260276491,976639.52349289204,356.76910987291649,8206.1785012996188,0,7699.2308901270835,356.76910987291649,506.94761117253529,976639.52349289204,506.94761117253529]
[null,null,null,null,null,138,"2029-08-31",31,{"$f":"VLOOKUP(G149,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977146.47110406461,976639.52349289204,506.94761117253529,8206.1785012996188,0,7549.0523888274647,506.94761117253529,657.12611247215409,976639.52349289204,657.12611247215409]
[null,null,null,null,null,139,"2029-09-30",30,{"$f":"VLOOKUP(G150,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977296.64960536419,976639.52349289204,657.12611247215409,7941.4630657738244,0,7398.8738875278459,657.12611247215409,542.58917824597847,976639.52349289204,542.58917824597847]
[null,null,null,null,null,140,"2029-10-31",31,{"$f":"VLOOKUP(G151,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977182.11267113802,976639.52349289204,542.58917824597847,8206.1785012996188,0,7513.4108217540215,542.58917824597847,692.76767954559728,976639.52349289204,692.76767954559728]
[null,null,null,null,null,141,"2029-11-30",30,{"$f":"VLOOKUP(G152,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977332.2911724376,976639.52349289204,692.76767954559728,7941.4630657738244,0,7363.2323204544027,692.76767954559728,578.23074531942166,976639.52349289204,578.23074531942166]
[null,null,null,null,null,142,"2029-12-31",31,{"$f":"VLOOKUP(G153,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977217.75423821143,976639.52349289204,578.23074531942166,8206.1785012996188,0,7477.7692546805783,578.23074531942166,728.40924661904046,976639.52349289204,728.40924661904046]
[null,null,null,null,null,143,"2030-01-31",31,{"$f":"VLOOKUP(G154,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977367.93273951113,976639.52349289204,728.40924661904046,8206.1785012996188,0,7327.5907533809595,728.40924661904046,878.58774791865926,976639.52349289204,878.58774791865926]
[null,null,null,null,null,144,"2030-02-28",28,{"$f":"VLOOKUP(G155,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977518.11124081071,976639.52349289204,878.58774791865926,7412.0321947222355,0,7177.4122520813407,878.58774791865926,234.61994264089481,976639.52349289204,234.61994264089481]
[null,null,null,null,null,145,"2030-03-31",31,{"$f":"VLOOKUP(G156,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976874.14343553293,976639.52349289204,234.61994264089481,8206.1785012996188,0,7821.3800573591052,234.61994264089481,384.79844394051361,976639.52349289204,384.79844394051361]
[null,null,null,null,null,146,"2030-04-30",30,{"$f":"VLOOKUP(G157,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977024.32193683251,976639.52349289204,384.79844394051361,7941.4630657738244,0,7671.2015560594864,384.79844394051361,270.26150971433799,976639.52349289204,270.26150971433799]
[null,null,null,null,null,147,"2030-05-31",31,{"$f":"VLOOKUP(G158,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976909.78500260634,976639.52349289204,270.26150971433799,8206.1785012996188,0,7785.738490285662,270.26150971433799,420.44001101395679,976639.52349289204,420.44001101395679]
[null,null,null,null,null,148,"2030-06-30",30,{"$f":"VLOOKUP(G159,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977059.96350390604,976639.52349289204,420.44001101395679,7941.4630657738244,0,7635.5599889860432,420.44001101395679,305.90307678778117,976639.52349289204,305.90307678778117]
[null,null,null,null,null,149,"2030-07-31",31,{"$f":"VLOOKUP(G160,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976945.42656967987,976639.52349289204,305.90307678778117,8206.1785012996188,0,7750.0969232122188,305.90307678778117,456.08157808739998,976639.52349289204,456.08157808739998]
[null,null,null,null,null,150,"2030-08-31",31,{"$f":"VLOOKUP(G161,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977095.60507097945,976639.52349289204,456.08157808739998,8206.1785012996188,0,7599.9184219126,456.08157808739998,606.26007938701878,976639.52349289204,606.26007938701878]
[null,null,null,null,null,151,"2030-09-30",30,{"$f":"VLOOKUP(G162,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977245.78357227903,976639.52349289204,606.26007938701878,7941.4630657738244,0,7449.7399206129812,606.26007938701878,491.72314516084316,976639.52349289204,491.72314516084316]
[null,null,null,null,null,152,"2030-10-31",31,{"$f":"VLOOKUP(G163,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977131.24663805286,976639.52349289204,491.72314516084316,8206.1785012996188,0,7564.2768548391568,491.72314516084316,641.90164646046196,976639.52349289204,641.90164646046196]
[null,null,null,null,null,153,"2030-11-30",30,{"$f":"VLOOKUP(G164,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977281.42513935245,976639.52349289204,641.90164646046196,7941.4630657738244,0,7414.098353539538,641.90164646046196,527.36471223428634,976639.52349289204,527.36471223428634]
[null,null,null,null,null,154,"2030-12-31",31,{"$f":"VLOOKUP(G165,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977166.88820512628,976639.52349289204,527.36471223428634,8206.1785012996188,0,7528.6352877657137,527.36471223428634,677.54321353390515,976639.52349289204,677.54321353390515]
[null,null,null,null,null,155,"2031-01-31",31,{"$f":"VLOOKUP(G166,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977317.06670642598,976639.52349289204,677.54321353390515,8206.1785012996188,0,7378.4567864660949,677.54321353390515,827.72171483352395,976639.52349289204,827.72171483352395]
[null,null,null,null,null,156,"2031-02-28",28,{"$f":"VLOOKUP(G167,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977467.24520772556,976639.52349289204,827.72171483352395,7412.0321947222355,0,7228.2782851664761,827.72171483352395,183.75390955575949,976639.52349289204,183.75390955575949]
[null,null,null,null,null,157,"2031-03-31",31,{"$f":"VLOOKUP(G168,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976823.27740244777,976639.52349289204,183.75390955575949,8206.1785012996188,0,7872.2460904442405,183.75390955575949,333.93241085537829,976639.52349289204,333.93241085537829]
[null,null,null,null,null,158,"2031-04-30",30,{"$f":"VLOOKUP(G169,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976973.45590374747,976639.52349289204,333.93241085537829,7941.4630657738244,0,7722.0675891446217,333.93241085537829,219.39547662920268,976639.52349289204,219.39547662920268]
[null,null,null,null,null,159,"2031-05-31",31,{"$f":"VLOOKUP(G170,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976858.9189695213,976639.52349289204,219.39547662920268,8206.1785012996188,0,7836.6045233707973,219.39547662920268,369.57397792882148,976639.52349289204,369.57397792882148]
[null,null,null,null,null,160,"2031-06-30",30,{"$f":"VLOOKUP(G171,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977009.09747082088,976639.52349289204,369.57397792882148,7941.4630657738244,0,7686.4260220711785,369.57397792882148,255.03704370264586,976639.52349289204,255.03704370264586]
[null,null,null,null,null,161,"2031-07-31",31,{"$f":"VLOOKUP(G172,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976894.56053659471,976639.52349289204,255.03704370264586,8206.1785012996188,0,7800.9629562973541,255.03704370264586,405.21554500226466,976639.52349289204,405.21554500226466]
[null,null,null,null,null,162,"2031-08-31",31,{"$f":"VLOOKUP(G173,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977044.73903789429,976639.52349289204,405.21554500226466,8206.1785012996188,0,7650.7844549977353,405.21554500226466,555.39404630188346,976639.52349289204,555.39404630188346]
[null,null,null,null,null,163,"2031-09-30",30,{"$f":"VLOOKUP(G174,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977194.91753919388,976639.52349289204,555.39404630188346,7941.4630657738244,0,7500.6059536981165,555.39404630188346,440.85711207570785,976639.52349289204,440.85711207570785]
[null,null,null,null,null,164,"2031-10-31",31,{"$f":"VLOOKUP(G175,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977080.38060496771,976639.52349289204,440.85711207570785,8206.1785012996188,0,7615.1428879242922,440.85711207570785,591.03561337532665,976639.52349289204,591.03561337532665]
[null,null,null,null,null,165,"2031-11-30",30,{"$f":"VLOOKUP(G176,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977230.55910626741,976639.52349289204,591.03561337532665,7941.4630657738244,0,7464.9643866246734,591.03561337532665,476.49867914915103,976639.52349289204,476.49867914915103]
[null,null,null,null,null,166,"2031-12-31",31,{"$f":"VLOOKUP(G177,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977116.02217204124,976639.52349289204,476.49867914915103,8206.1785012996188,0,7579.501320850849,476.49867914915103,626.67718044876983,976639.52349289204,626.67718044876983]
[null,null,null,null,null,167,"2032-01-31",31,{"$f":"VLOOKUP(G178,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977266.20067334082,976639.52349289204,626.67718044876983,8206.1785012996188,0,7429.3228195512302,626.67718044876983,776.85568174838863,976639.52349289204,776.85568174838863]
[null,null,null,null,null,168,"2032-02-29",29,{"$f":"VLOOKUP(G179,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977416.3791746404,976639.52349289204,776.85568174838863,7676.74763024803,0,7279.1443182516114,776.85568174838863,397.6033119964186,976639.52349289204,397.6033119964186]
[null,null,null,null,null,169,"2032-03-31",31,{"$f":"VLOOKUP(G180,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977037.12680488848,976639.52349289204,397.6033119964186,8206.1785012996188,0,7658.3966880035814,397.6033119964186,547.7818132960374,976639.52349289204,547.7818132960374]
[null,null,null,null,null,170,"2032-04-30",30,{"$f":"VLOOKUP(G181,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977187.30530618806,976639.52349289204,547.7818132960374,7941.4630657738244,0,7508.2181867039626,547.7818132960374,433.24487906986178,976639.52349289204,433.24487906986178]
[null,null,null,null,null,171,"2032-05-31",31,{"$f":"VLOOKUP(G182,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977072.76837196189,976639.52349289204,433.24487906986178,8206.1785012996188,0,7622.7551209301382,433.24487906986178,583.42338036948058,976639.52349289204,583.42338036948058]
[null,null,null,null,null,172,"2032-06-30",30,{"$f":"VLOOKUP(G183,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977222.94687326148,976639.52349289204,583.42338036948058,7941.4630657738244,0,7472.5766196305194,583.42338036948058,468.88644614330497,976639.52349289204,468.88644614330497]
[null,null,null,null,null,173,"2032-07-31",31,{"$f":"VLOOKUP(G184,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977108.40993903531,976639.52349289204,468.88644614330497,8206.1785012996188,0,7587.113553856695,468.88644614330497,619.06494744292377,976639.52349289204,619.06494744292377]
[null,null,null,null,null,174,"2032-08-31",31,{"$f":"VLOOKUP(G185,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977258.58844033501,976639.52349289204,619.06494744292377,8206.1785012996188,0,7436.9350525570762,619.06494744292377,769.24344874254257,976639.52349289204,769.24344874254257]
[null,null,null,null,null,175,"2032-09-30",30,{"$f":"VLOOKUP(G186,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977408.76694163459,976639.52349289204,769.24344874254257,7941.4630657738244,0,7286.7565512574574,769.24344874254257,654.70651451636695,976639.52349289204,654.70651451636695]
[null,null,null,null,null,176,"2032-10-31",31,{"$f":"VLOOKUP(G187,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977294.23000740842,976639.52349289204,654.70651451636695,8206.1785012996188,0,7401.293485483633,654.70651451636695,804.88501581598575,976639.52349289204,804.88501581598575]
[null,null,null,null,null,177,"2032-11-30",30,{"$f":"VLOOKUP(G188,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977444.408508708,976639.52349289204,804.88501581598575,7941.4630657738244,0,7251.1149841840142,804.88501581598575,690.34808158981014,976639.52349289204,690.34808158981014]
[null,null,null,null,null,178,"2032-12-31",31,{"$f":"VLOOKUP(G189,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977329.87157448183,976639.52349289204,690.34808158981014,8206.1785012996188,0,7365.6519184101899,690.34808158981014,840.52658288942894,976639.52349289204,840.52658288942894]
[null,null,null,null,null,179,"2033-01-31",31,{"$f":"VLOOKUP(G190,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977480.05007578142,976639.52349289204,840.52658288942894,8206.1785012996188,0,7215.4734171105711,840.52658288942894,990.70508418904774,976639.52349289204,990.70508418904774]
[null,null,null,null,null,180,"2033-02-28",28,{"$f":"VLOOKUP(G191,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977630.22857708111,976639.52349289204,990.70508418904774,7412.0321947222355,0,7065.2949158109523,990.70508418904774,346.73727891128328,976639.52349289204,346.73727891128328]
[null,null,null,null,null,181,"2033-03-31",31,{"$f":"VLOOKUP(G192,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976986.26077180333,976639.52349289204,346.73727891128328,8206.1785012996188,0,7709.2627210887167,346.73727891128328,496.91578021090208,976639.52349289204,496.91578021090208]
[null,null,null,null,null,182,"2033-04-30",30,{"$f":"VLOOKUP(G193,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977136.43927310291,976639.52349289204,496.91578021090208,7941.4630657738244,0,7559.0842197890979,496.91578021090208,382.37884598472647,976639.52349289204,382.37884598472647]
[null,null,null,null,null,183,"2033-05-31",31,{"$f":"VLOOKUP(G194,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977021.90233887674,976639.52349289204,382.37884598472647,8206.1785012996188,0,7673.6211540152735,382.37884598472647,532.55734728434527,976639.52349289204,532.55734728434527]
[null,null,null,null,null,184,"2033-06-30",30,{"$f":"VLOOKUP(G195,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977172.08084017644,976639.52349289204,532.55734728434527,7941.4630657738244,0,7523.4426527156547,532.55734728434527,418.02041305816965,976639.52349289204,418.02041305816965]
[null,null,null,null,null,185,"2033-07-31",31,{"$f":"VLOOKUP(G196,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977057.54390595015,976639.52349289204,418.02041305816965,8206.1785012996188,0,7637.9795869418303,418.02041305816965,568.19891435778845,976639.52349289204,568.19891435778845]
[null,null,null,null,null,186,"2033-08-31",31,{"$f":"VLOOKUP(G197,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977207.72240724985,976639.52349289204,568.19891435778845,8206.1785012996188,0,7487.8010856422115,568.19891435778845,718.37741565740725,976639.52349289204,718.37741565740725]
[null,null,null,null,null,187,"2033-09-30",30,{"$f":"VLOOKUP(G198,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977357.90090854943,976639.52349289204,718.37741565740725,7941.4630657738244,0,7337.6225843425927,718.37741565740725,603.84048143123164,976639.52349289204,603.84048143123164]
[null,null,null,null,null,188,"2033-10-31",31,{"$f":"VLOOKUP(G199,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977243.36397432326,976639.52349289204,603.84048143123164,8206.1785012996188,0,7452.1595185687684,603.84048143123164,754.01898273085044,976639.52349289204,754.01898273085044]
[null,null,null,null,null,189,"2033-11-30",30,{"$f":"VLOOKUP(G200,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977393.54247562285,976639.52349289204,754.01898273085044,7941.4630657738244,0,7301.9810172691496,754.01898273085044,639.48204850467482,976639.52349289204,639.48204850467482]
[null,null,null,null,null,190,"2033-12-31",31,{"$f":"VLOOKUP(G201,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977279.00554139668,976639.52349289204,639.48204850467482,8206.1785012996188,0,7416.5179514953252,639.48204850467482,789.66054980429362,976639.52349289204,789.66054980429362]
[null,null,null,null,null,191,"2034-01-31",31,{"$f":"VLOOKUP(G202,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977429.18404269638,976639.52349289204,789.66054980429362,8206.1785012996188,0,7266.3394501957064,789.66054980429362,939.83905110391242,976639.52349289204,939.83905110391242]
[null,null,null,null,null,192,"2034-02-28",28,{"$f":"VLOOKUP(G203,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977579.36254399596,976639.52349289204,939.83905110391242,7412.0321947222355,0,7116.1609488960876,939.83905110391242,295.87124582614797,976639.52349289204,295.87124582614797]
[null,null,null,null,null,193,"2034-03-31",31,{"$f":"VLOOKUP(G204,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976935.39473871817,976639.52349289204,295.87124582614797,8206.1785012996188,{"$f":"MIN(J204-Q204-P204,L204)","v":0},{"$f":"MIN(J204-Q204,N204)","v":7760.128754173852},{"$f":"MIN(J204,M204)","v":295.87124582614797},446.04974712576677,{"$f":"L204-O204","v":976639.52349289204},{"$f":"M204+R204-Q204","v":446.04974712576677}]
[null,null,null,null,null,194,{"$f":"EOMONTH($D$9,F205-1)","v":"2034-04-30"},30,{"$f":"VLOOKUP(G205,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F205=$D$4,K205+N205,MIN($D$5,K205+N205))","v":8056},{"$f":"L205+M205","v":977085.57324001775},976639.52349289204,446.04974712576677,{"$f":"L205*I205/365.25*H205","v":7941.4630657738244},0,7609.9502528742332,446.04974712576677,331.51281289959115,976639.52349289204,331.51281289959115]
[null,null,null,null,null,195,"2034-05-31",{"$f":"G206-G205","v":31},{"$f":"VLOOKUP(G206,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976971.03630579158,{"$f":"S205","v":976639.52349289204},331.51281289959115,8206.1785012996188,0,7724.4871871004088,331.51281289959115,{"$f":"MAX(N206-P206,0)","v":481.69131419920996},976639.52349289204,481.69131419920996]
[null,null,null,null,null,196,"2034-06-30",30,{"$f":"VLOOKUP(G207,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977121.21480709128,976639.52349289204,481.69131419920996,7941.4630657738244,0,7574.30868580079,481.69131419920996,367.15437997303434,976639.52349289204,367.15437997303434]
[null,null,null,null,null,197,"2034-07-31",31,{"$f":"VLOOKUP(G208,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977006.67787286511,976639.52349289204,367.15437997303434,8206.1785012996188,0,7688.8456200269657,367.15437997303434,517.33288127265314,976639.52349289204,517.33288127265314]
[null,null,null,null,null,198,"2034-08-31",31,{"$f":"VLOOKUP(G209,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977156.85637416469,976639.52349289204,517.33288127265314,8206.1785012996188,0,7538.6671187273469,517.33288127265314,667.51138257227194,976639.52349289204,667.51138257227194]
[null,null,null,null,null,199,"2034-09-30",30,{"$f":"VLOOKUP(G210,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977307.03487546428,976639.52349289204,667.51138257227194,7941.4630657738244,0,7388.4886174277281,667.51138257227194,552.97444834609632,976639.52349289204,552.97444834609632]
[null,null,null,null,null,200,"2034-10-31",31,{"$f":"VLOOKUP(G211,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977192.49794123811,976639.52349289204,552.97444834609632,8206.1785012996188,0,7503.0255516539037,552.97444834609632,703.15294964571513,976639.52349289204,703.15294964571513]
[null,null,null,null,null,201,"2034-11-30",30,{"$f":"VLOOKUP(G212,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977342.67644253781,976639.52349289204,703.15294964571513,7941.4630657738244,0,7352.8470503542849,703.15294964571513,588.61601541953951,976639.52349289204,588.61601541953951]
[null,null,null,null,null,202,"2034-12-31",31,{"$f":"VLOOKUP(G213,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977228.13950831164,976639.52349289204,588.61601541953951,8206.1785012996188,0,7467.3839845804605,588.61601541953951,738.79451671915831,976639.52349289204,738.79451671915831]
[null,null,null,null,null,203,"2035-01-31",31,{"$f":"VLOOKUP(G214,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977378.31800961122,976639.52349289204,738.79451671915831,8206.1785012996188,0,7317.2054832808417,738.79451671915831,888.97301801877711,976639.52349289204,888.97301801877711]
[null,null,null,null,null,204,"2035-02-28",28,{"$f":"VLOOKUP(G215,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977528.4965109108,976639.52349289204,888.97301801877711,7412.0321947222355,0,7167.0269819812229,888.97301801877711,245.00521274101266,976639.52349289204,245.00521274101266]
[null,null,null,null,null,205,"2035-03-31",31,{"$f":"VLOOKUP(G216,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976884.52870563301,976639.52349289204,245.00521274101266,8206.1785012996188,0,7810.9947872589873,245.00521274101266,395.18371404063146,976639.52349289204,395.18371404063146]
[null,null,null,null,null,206,"2035-04-30",30,{"$f":"VLOOKUP(G217,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977034.70720693271,976639.52349289204,395.18371404063146,7941.4630657738244,0,7660.8162859593685,395.18371404063146,280.64677981445584,976639.52349289204,280.64677981445584]
[null,null,null,null,null,207,"2035-05-31",31,{"$f":"VLOOKUP(G218,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976920.17027270654,976639.52349289204,280.64677981445584,8206.1785012996188,0,7775.3532201855442,280.64677981445584,430.82528111407464,976639.52349289204,430.82528111407464]
[null,null,null,null,null,208,"2035-06-30",30,{"$f":"VLOOKUP(G219,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977070.34877400612,976639.52349289204,430.82528111407464,7941.4630657738244,0,7625.1747188859254,430.82528111407464,316.28834688789902,976639.52349289204,316.28834688789902]
[null,null,null,null,null,209,"2035-07-31",31,{"$f":"VLOOKUP(G220,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976955.81183977996,976639.52349289204,316.28834688789902,8206.1785012996188,0,7739.711653112101,316.28834688789902,466.46684818751783,976639.52349289204,466.46684818751783]
[null,null,null,null,null,210,"2035-08-31",31,{"$f":"VLOOKUP(G221,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977105.99034107954,976639.52349289204,466.46684818751783,8206.1785012996188,0,7589.5331518124822,466.46684818751783,616.64534948713663,976639.52349289204,616.64534948713663]
[null,null,null,null,null,211,"2035-09-30",30,{"$f":"VLOOKUP(G222,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977256.16884237912,{"$f":"S221","v":976639.52349289204},616.64534948713663,7941.4630657738244,0,7439.3546505128634,616.64534948713663,502.10841526096101,976639.52349289204,502.10841526096101]
[null,null,null,null,null,212,"2035-10-31",31,{"$f":"VLOOKUP(G223,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977141.63190815295,976639.52349289204,502.10841526096101,8206.1785012996188,0,7553.891584739039,502.10841526096101,652.28691656057981,976639.52349289204,652.28691656057981]
[null,null,null,null,null,213,"2035-11-30",30,{"$f":"VLOOKUP(G224,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977291.81040945265,976639.52349289204,652.28691656057981,7941.4630657738244,0,7403.7130834394202,652.28691656057981,537.74998233440419,976639.52349289204,537.74998233440419]
[null,null,null,null,null,214,"2035-12-31",31,{"$f":"VLOOKUP(G225,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977177.27347522648,976639.52349289204,537.74998233440419,8206.1785012996188,0,7518.2500176655958,537.74998233440419,687.928483634023,976639.52349289204,687.928483634023]
[null,null,null,null,null,215,"2036-01-31",31,{"$f":"VLOOKUP(G226,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977327.45197652606,976639.52349289204,687.928483634023,8206.1785012996188,0,7368.071516365977,687.928483634023,838.1069849336418,976639.52349289204,838.1069849336418]
[null,null,null,null,null,216,"2036-02-29",29,{"$f":"VLOOKUP(G227,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977477.63047782565,976639.52349289204,838.1069849336418,7676.74763024803,0,7217.8930150663582,838.1069849336418,458.85461518167176,976639.52349289204,458.85461518167176]
[null,null,null,null,null,217,"2036-03-31",31,{"$f":"VLOOKUP(G228,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977098.37810807372,976639.52349289204,458.85461518167176,8206.1785012996188,0,7597.1453848183282,458.85461518167176,609.03311648129056,976639.52349289204,609.03311648129056]
[null,null,null,null,null,218,"2036-04-30",30,{"$f":"VLOOKUP(G229,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977248.55660937331,976639.52349289204,609.03311648129056,7941.4630657738244,0,7446.9668835187094,609.03311648129056,494.49618225511495,976639.52349289204,494.49618225511495]
[null,null,null,null,null,219,"2036-05-31",31,{"$f":"VLOOKUP(G230,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977134.01967514714,976639.52349289204,494.49618225511495,8206.1785012996188,0,7561.5038177448851,494.49618225511495,644.67468355473375,976639.52349289204,644.67468355473375]
[null,null,null,null,null,220,"2036-06-30",30,{"$f":"VLOOKUP(G231,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977284.19817644672,976639.52349289204,644.67468355473375,7941.4630657738244,0,7411.3253164452663,644.67468355473375,530.13774932855813,976639.52349289204,530.13774932855813]
[null,null,null,null,null,221,"2036-07-31",31,{"$f":"VLOOKUP(G232,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977169.66124222055,976639.52349289204,530.13774932855813,8206.1785012996188,0,7525.8622506714419,530.13774932855813,680.31625062817693,976639.52349289204,680.31625062817693]
[null,null,null,null,null,222,"2036-08-31",31,{"$f":"VLOOKUP(G233,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977319.83974352025,976639.52349289204,680.31625062817693,8206.1785012996188,0,7375.6837493718231,680.31625062817693,830.49475192779573,976639.52349289204,830.49475192779573]
[null,null,null,null,null,223,"2036-09-30",30,{"$f":"VLOOKUP(G234,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977470.01824481983,976639.52349289204,830.49475192779573,7941.4630657738244,0,7225.5052480722043,830.49475192779573,715.95781770162012,976639.52349289204,715.95781770162012]
[null,null,null,null,null,224,"2036-10-31",31,{"$f":"VLOOKUP(G235,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977355.48131059366,976639.52349289204,715.95781770162012,8206.1785012996188,0,7340.0421822983799,715.95781770162012,866.13631900123892,976639.52349289204,866.13631900123892]
[null,null,null,null,null,225,"2036-11-30",30,{"$f":"VLOOKUP(G236,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977505.65981189325,976639.52349289204,866.13631900123892,7941.4630657738244,0,7189.8636809987611,866.13631900123892,751.5993847750633,976639.52349289204,751.5993847750633]
[null,null,null,null,null,226,"2036-12-31",31,{"$f":"VLOOKUP(G237,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977391.12287766708,976639.52349289204,751.5993847750633,8206.1785012996188,0,7304.4006152249367,751.5993847750633,901.7778860746821,976639.52349289204,901.7778860746821]
[null,null,null,null,null,227,"2037-01-31",31,{"$f":"VLOOKUP(G238,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977541.30137896677,976639.52349289204,901.7778860746821,8206.1785012996188,0,7154.2221139253179,901.7778860746821,1051.9563873743009,976639.52349289204,1051.9563873743009]
[null,null,null,null,null,228,"2037-02-28",28,{"$f":"VLOOKUP(G239,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977691.47988026636,976639.52349289204,1051.9563873743009,7412.0321947222355,0,7004.0436126256991,1051.9563873743009,407.98858209653645,976639.52349289204,407.98858209653645]
[null,null,null,null,null,229,"2037-03-31",31,{"$f":"VLOOKUP(G240,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977047.51207498857,976639.52349289204,407.98858209653645,8206.1785012996188,0,7648.0114179034636,407.98858209653645,558.16708339615525,976639.52349289204,558.16708339615525]
[null,null,null,null,null,230,"2037-04-30",30,{"$f":"VLOOKUP(G241,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977197.69057628815,976639.52349289204,558.16708339615525,7941.4630657738244,0,7497.8329166038448,558.16708339615525,443.63014916997963,976639.52349289204,443.63014916997963]
[null,null,null,null,null,231,"2037-05-31",31,{"$f":"VLOOKUP(G242,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977083.15364206198,976639.52349289204,443.63014916997963,8206.1785012996188,0,7612.3698508300204,443.63014916997963,593.80865046959843,976639.52349289204,593.80865046959843]
[null,null,null,null,null,232,"2037-06-30",30,{"$f":"VLOOKUP(G243,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977233.33214336168,976639.52349289204,593.80865046959843,7941.4630657738244,0,7462.1913495304016,593.80865046959843,479.27171624342282,976639.52349289204,479.27171624342282]
[null,null,null,null,null,233,"2037-07-31",31,{"$f":"VLOOKUP(G244,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977118.79520913551,976639.52349289204,479.27171624342282,8206.1785012996188,0,7576.7282837565772,479.27171624342282,629.45021754304162,976639.52349289204,629.45021754304162]
[null,null,null,null,null,234,"2037-08-31",31,{"$f":"VLOOKUP(G245,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977268.97371043509,976639.52349289204,629.45021754304162,8206.1785012996188,0,7426.5497824569584,629.45021754304162,779.62871884266042,976639.52349289204,779.62871884266042]
[null,null,null,null,null,235,"2037-09-30",30,{"$f":"VLOOKUP(G246,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977419.15221173468,976639.52349289204,779.62871884266042,7941.4630657738244,0,7276.3712811573396,779.62871884266042,665.0917846164848,976639.52349289204,665.0917846164848]
[null,null,null,null,null,236,"2037-10-31",31,{"$f":"VLOOKUP(G247,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977304.61527750851,976639.52349289204,665.0917846164848,8206.1785012996188,0,7390.9082153835152,665.0917846164848,815.2702859161036,976639.52349289204,815.2702859161036]
[null,null,null,null,null,237,"2037-11-30",30,{"$f":"VLOOKUP(G248,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977454.79377880809,976639.52349289204,815.2702859161036,7941.4630657738244,0,7240.7297140838964,815.2702859161036,700.73335168992799,976639.52349289204,700.73335168992799]
[null,null,null,null,null,238,"2037-12-31",31,{"$f":"VLOOKUP(G249,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977340.25684458192,976639.52349289204,700.73335168992799,8206.1785012996188,0,7355.266648310072,700.73335168992799,850.91185298954679,976639.52349289204,850.91185298954679]
[null,null,null,null,null,239,"2038-01-31",31,{"$f":"VLOOKUP(G250,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977490.43534588162,976639.52349289204,850.91185298954679,8206.1785012996188,0,7205.0881470104532,850.91185298954679,1001.0903542891656,976639.52349289204,1001.0903542891656]
[null,null,null,null,null,240,"2038-02-28",28,{"$f":"VLOOKUP(G251,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977640.6138471812,976639.52349289204,1001.0903542891656,7412.0321947222355,0,7054.9096457108344,1001.0903542891656,357.12254901140113,976639.52349289204,357.12254901140113]
[null,null,null,null,null,241,"2038-03-31",31,{"$f":"VLOOKUP(G252,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976996.64604190341,976639.52349289204,357.12254901140113,8206.1785012996188,0,7698.8774509885989,357.12254901140113,507.30105031101994,976639.52349289204,507.30105031101994]
[null,null,null,null,null,242,"2038-04-30",30,{"$f":"VLOOKUP(G253,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977146.82454320311,976639.52349289204,507.30105031101994,7941.4630657738244,0,7548.6989496889801,507.30105031101994,392.76411608484432,976639.52349289204,392.76411608484432]
[null,null,null,null,null,243,"2038-05-31",31,{"$f":"VLOOKUP(G254,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977032.28760897694,976639.52349289204,392.76411608484432,8206.1785012996188,0,7663.2358839151557,392.76411608484432,542.94261738446312,976639.52349289204,542.94261738446312]
[null,null,null,null,null,244,"2038-06-30",30,{"$f":"VLOOKUP(G255,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977182.46611027652,976639.52349289204,542.94261738446312,7941.4630657738244,0,7513.0573826155369,542.94261738446312,428.4056831582875,976639.52349289204,428.4056831582875]
[null,null,null,null,null,245,"2038-07-31",31,{"$f":"VLOOKUP(G256,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977067.92917605035,976639.52349289204,428.4056831582875,8206.1785012996188,0,7627.5943168417125,428.4056831582875,578.5841844579063,976639.52349289204,578.5841844579063]
[null,null,null,null,null,246,"2038-08-31",31,{"$f":"VLOOKUP(G257,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977218.10767734994,976639.52349289204,578.5841844579063,8206.1785012996188,0,7477.4158155420937,578.5841844579063,728.76268575752511,976639.52349289204,728.76268575752511]
[null,null,null,null,null,247,"2038-09-30",30,{"$f":"VLOOKUP(G258,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977368.28617864952,976639.52349289204,728.76268575752511,7941.4630657738244,0,7327.2373142424749,728.76268575752511,614.22575153134949,976639.52349289204,614.22575153134949]
[null,null,null,null,null,248,"2038-10-31",31,{"$f":"VLOOKUP(G259,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977253.74924442335,976639.52349289204,614.22575153134949,8206.1785012996188,0,7441.7742484686505,614.22575153134949,764.40425283096829,976639.52349289204,764.40425283096829]
[null,null,null,null,null,249,"2038-11-30",30,{"$f":"VLOOKUP(G260,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977403.92774572305,976639.52349289204,764.40425283096829,7941.4630657738244,0,7291.5957471690317,764.40425283096829,649.86731860479267,976639.52349289204,649.86731860479267]
[null,null,null,null,null,250,"2038-12-31",31,{"$f":"VLOOKUP(G261,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977289.39081149688,976639.52349289204,649.86731860479267,8206.1785012996188,0,7406.1326813952073,649.86731860479267,800.04581990441147,976639.52349289204,800.04581990441147]
[null,null,null,null,null,251,"2039-01-31",31,{"$f":"VLOOKUP(G262,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977439.56931279646,976639.52349289204,800.04581990441147,8206.1785012996188,0,7255.9541800955885,800.04581990441147,950.22432120403028,976639.52349289204,950.22432120403028]
[null,null,null,null,null,252,"2039-02-28",28,{"$f":"VLOOKUP(G263,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977589.74781409604,976639.52349289204,950.22432120403028,7412.0321947222355,0,7105.7756787959697,950.22432120403028,306.25651592626582,976639.52349289204,306.25651592626582]
[null,null,null,null,null,253,"2039-03-31",31,{"$f":"VLOOKUP(G264,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976945.78000881826,976639.52349289204,306.25651592626582,8206.1785012996188,0,7749.7434840737342,306.25651592626582,456.43501722588462,976639.52349289204,456.43501722588462]
[null,null,null,null,null,254,"2039-04-30",30,{"$f":"VLOOKUP(G265,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977095.95851011795,976639.52349289204,456.43501722588462,7941.4630657738244,0,7599.5649827741154,456.43501722588462,341.898082999709,976639.52349289204,341.898082999709]
[null,null,null,null,null,255,"2039-05-31",31,{"$f":"VLOOKUP(G266,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,976981.42157589179,976639.52349289204,341.898082999709,8206.1785012996188,0,7714.101917000291,341.898082999709,492.07658429932781,976639.52349289204,492.07658429932781]
[null,null,null,null,null,256,"2039-06-30",30,{"$f":"VLOOKUP(G267,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977131.60007719137,976639.52349289204,492.07658429932781,7941.4630657738244,0,7563.9234157006722,492.07658429932781,377.53965007315219,976639.52349289204,377.53965007315219]
[null,null,null,null,null,257,"2039-07-31",31,{"$f":"VLOOKUP(G268,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977017.0631429652,976639.52349289204,377.53965007315219,8206.1785012996188,{"$f":"MIN(J268-Q268-P268,L268)","v":0},{"$f":"MIN(J268-Q268,N268)","v":7678.4603499268478},{"$f":"MIN(J268,M268)","v":377.53965007315219},527.71815137277099,{"$f":"L268-O268","v":976639.52349289204},{"$f":"M268+R268-Q268","v":527.71815137277099}]
[null,null,null,null,null,258,{"$f":"EOMONTH($D$9,F269-1)","v":"2039-08-31"},31,{"$f":"VLOOKUP(G269,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F269=$D$4,K269+N269,MIN($D$5,K269+N269))","v":8056},{"$f":"L269+M269","v":977167.24164426478},976639.52349289204,527.71815137277099,{"$f":"L269*I269/365.25*H269","v":8206.1785012996188},0,7528.281848627229,527.71815137277099,677.89665267238979,976639.52349289204,677.89665267238979]
[null,null,null,null,null,259,"2039-09-30",{"$f":"G270-G269","v":30},{"$f":"VLOOKUP(G270,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977317.42014556448,976639.52349289204,677.89665267238979,7941.4630657738244,0,7378.1033473276102,677.89665267238979,{"$f":"MAX(N270-P270,0)","v":563.35971844621417},976639.52349289204,563.35971844621417]
[null,null,null,null,null,260,"2039-10-31",31,{"$f":"VLOOKUP(G271,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977202.88321133831,976639.52349289204,563.35971844621417,8206.1785012996188,0,7492.6402815537858,563.35971844621417,713.53821974583298,976639.52349289204,713.53821974583298]
[null,null,null,null,null,261,"2039-11-30",30,{"$f":"VLOOKUP(G272,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977353.06171263789,976639.52349289204,713.53821974583298,7941.4630657738244,0,7342.461780254167,713.53821974583298,599.00128551965736,976639.52349289204,599.00128551965736]
[null,null,null,null,null,262,"2039-12-31",31,{"$f":"VLOOKUP(G273,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977238.52477841172,976639.52349289204,599.00128551965736,8206.1785012996188,0,7456.9987144803426,599.00128551965736,749.17978681927616,976639.52349289204,749.17978681927616]
[null,null,null,null,null,263,"2040-01-31",31,{"$f":"VLOOKUP(G274,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977388.70327971131,976639.52349289204,749.17978681927616,8206.1785012996188,0,7306.8202131807238,749.17978681927616,899.35828811889496,976639.52349289204,899.35828811889496]
[null,null,null,null,null,264,"2040-02-29",29,{"$f":"VLOOKUP(G275,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977538.88178101089,976639.52349289204,899.35828811889496,7676.74763024803,0,7156.641711881105,899.35828811889496,520.10591836692493,976639.52349289204,520.10591836692493]
[null,null,null,null,null,265,"2040-03-31",31,{"$f":"VLOOKUP(G276,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977159.62941125897,976639.52349289204,520.10591836692493,8206.1785012996188,0,7535.8940816330751,520.10591836692493,670.28441966654373,976639.52349289204,670.28441966654373]
[null,null,null,null,null,266,"2040-04-30",30,{"$f":"VLOOKUP(G277,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977309.80791255855,976639.52349289204,670.28441966654373,7941.4630657738244,0,7385.7155803334563,670.28441966654373,555.74748544036811,976639.52349289204,555.74748544036811]
[null,null,null,null,null,267,"2040-05-31",31,{"$f":"VLOOKUP(G278,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977195.27097833238,{"$f":"S277","v":976639.52349289204},555.74748544036811,8206.1785012996188,0,7500.2525145596319,555.74748544036811,705.92598673998691,976639.52349289204,705.92598673998691]
[null,null,null,null,null,268,"2040-06-30",30,{"$f":"VLOOKUP(G279,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977345.44947963208,976639.52349289204,705.92598673998691,7941.4630657738244,0,7350.0740132600131,705.92598673998691,591.38905251381129,976639.52349289204,591.38905251381129]
[null,null,null,null,null,269,"2040-07-31",31,{"$f":"VLOOKUP(G280,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977230.91254540579,976639.52349289204,591.38905251381129,8206.1785012996188,0,7464.6109474861887,591.38905251381129,741.5675538134301,976639.52349289204,741.5675538134301]
[null,null,null,null,null,270,"2040-08-31",31,{"$f":"VLOOKUP(G281,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977381.09104670549,976639.52349289204,741.5675538134301,8206.1785012996188,0,7314.4324461865699,741.5675538134301,891.7460551130489,976639.52349289204,891.7460551130489]
[null,null,null,null,null,271,"2040-09-30",30,{"$f":"VLOOKUP(G282,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977531.26954800508,976639.52349289204,891.7460551130489,7941.4630657738244,0,7164.2539448869511,891.7460551130489,777.20912088687328,976639.52349289204,777.20912088687328]
[null,null,null,null,null,272,"2040-10-31",31,{"$f":"VLOOKUP(G283,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977416.73261377891,976639.52349289204,777.20912088687328,8206.1785012996188,0,7278.7908791131267,777.20912088687328,927.38762218649208,976639.52349289204,927.38762218649208]
[null,null,null,null,null,273,"2040-11-30",30,{"$f":"VLOOKUP(G284,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977566.91111507849,976639.52349289204,927.38762218649208,7941.4630657738244,0,7128.6123778135079,927.38762218649208,812.85068796031646,976639.52349289204,812.85068796031646]
[null,null,null,null,null,274,"2040-12-31",31,{"$f":"VLOOKUP(G285,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977452.37418085232,976639.52349289204,812.85068796031646,8206.1785012996188,0,7243.1493120396835,812.85068796031646,963.02918925993526,976639.52349289204,963.02918925993526]
[null,null,null,null,null,275,"2041-01-31",31,{"$f":"VLOOKUP(G286,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977602.55268215202,976639.52349289204,963.02918925993526,8206.1785012996188,0,7092.9708107400647,963.02918925993526,1113.2076905595541,976639.52349289204,1113.2076905595541]
[null,null,null,null,null,276,"2041-02-28",28,{"$f":"VLOOKUP(G287,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977752.7311834516,976639.52349289204,1113.2076905595541,7412.0321947222355,0,6942.7923094404459,1113.2076905595541,469.23988528178961,976639.52349289204,469.23988528178961]
[null,null,null,null,null,277,"2041-03-31",31,{"$f":"VLOOKUP(G288,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977108.76337817381,976639.52349289204,469.23988528178961,8206.1785012996188,0,7586.7601147182104,469.23988528178961,619.41838658140841,976639.52349289204,619.41838658140841]
[null,null,null,null,null,278,"2041-04-30",30,{"$f":"VLOOKUP(G289,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977258.94187947339,976639.52349289204,619.41838658140841,7941.4630657738244,0,7436.5816134185916,619.41838658140841,504.8814523552328,976639.52349289204,504.8814523552328]
[null,null,null,null,null,279,"2041-05-31",31,{"$f":"VLOOKUP(G290,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977144.40494524722,976639.52349289204,504.8814523552328,8206.1785012996188,0,7551.1185476447672,504.8814523552328,655.0599536548516,976639.52349289204,655.0599536548516]
[null,null,null,null,null,280,"2041-06-30",30,{"$f":"VLOOKUP(G291,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977294.58344654692,976639.52349289204,655.0599536548516,7941.4630657738244,0,7400.9400463451484,655.0599536548516,540.52301942867598,976639.52349289204,540.52301942867598]
[null,null,null,null,null,281,"2041-07-31",31,{"$f":"VLOOKUP(G292,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977180.04651232075,976639.52349289204,540.52301942867598,8206.1785012996188,0,7515.476980571324,540.52301942867598,690.70152072829478,976639.52349289204,690.70152072829478]
[null,null,null,null,null,282,"2041-08-31",31,{"$f":"VLOOKUP(G293,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977330.22501362034,976639.52349289204,690.70152072829478,8206.1785012996188,0,7365.2984792717052,690.70152072829478,840.88002202791358,976639.52349289204,840.88002202791358]
[null,null,null,null,null,283,"2041-09-30",30,{"$f":"VLOOKUP(G294,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977480.40351491992,976639.52349289204,840.88002202791358,7941.4630657738244,0,7215.1199779720864,840.88002202791358,726.34308780173797,976639.52349289204,726.34308780173797]
[null,null,null,null,null,284,"2041-10-31",31,{"$f":"VLOOKUP(G295,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977365.86658069375,976639.52349289204,726.34308780173797,8206.1785012996188,0,7329.656912198262,726.34308780173797,876.52158910135677,976639.52349289204,876.52158910135677]
[null,null,null,null,null,285,"2041-11-30",30,{"$f":"VLOOKUP(G296,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977516.04508199345,976639.52349289204,876.52158910135677,7941.4630657738244,0,7179.4784108986432,876.52158910135677,761.98465487518115,976639.52349289204,761.98465487518115]
[null,null,null,null,null,286,"2041-12-31",31,{"$f":"VLOOKUP(G297,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977401.50814776728,976639.52349289204,761.98465487518115,8206.1785012996188,0,7294.0153451248189,761.98465487518115,912.16315617479995,976639.52349289204,912.16315617479995]
[null,null,null,null,null,287,"2042-01-31",31,{"$f":"VLOOKUP(G298,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977551.68664906686,976639.52349289204,912.16315617479995,8206.1785012996188,0,7143.8368438252,912.16315617479995,1062.3416574744188,976639.52349289204,1062.3416574744188]
[null,null,null,null,null,288,"2042-02-28",28,{"$f":"VLOOKUP(G299,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977701.86515036644,976639.52349289204,1062.3416574744188,7412.0321947222355,0,6993.6583425255812,1062.3416574744188,418.3738521966543,976639.52349289204,418.3738521966543]
[null,null,null,null,null,289,"2042-03-31",31,{"$f":"VLOOKUP(G300,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977057.89734508866,976639.52349289204,418.3738521966543,8206.1785012996188,0,7637.6261478033457,418.3738521966543,568.5523534962731,976639.52349289204,568.5523534962731]
[null,null,null,null,null,290,"2042-04-30",30,{"$f":"VLOOKUP(G301,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977208.07584638835,976639.52349289204,568.5523534962731,7941.4630657738244,0,7487.4476465037269,568.5523534962731,454.01541927009748,976639.52349289204,454.01541927009748]
[null,null,null,null,null,291,"2042-05-31",31,{"$f":"VLOOKUP(G302,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977093.53891216218,976639.52349289204,454.01541927009748,8206.1785012996188,0,7601.9845807299025,454.01541927009748,604.19392056971628,976639.52349289204,604.19392056971628]
[null,null,null,null,null,292,"2042-06-30",30,{"$f":"VLOOKUP(G303,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977243.71741346177,976639.52349289204,604.19392056971628,7941.4630657738244,0,7451.8060794302837,604.19392056971628,489.65698634354067,976639.52349289204,489.65698634354067]
[null,null,null,null,null,293,"2042-07-31",31,{"$f":"VLOOKUP(G304,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977129.1804792356,976639.52349289204,489.65698634354067,8206.1785012996188,0,7566.3430136564593,489.65698634354067,639.83548764315947,976639.52349289204,639.83548764315947]
[null,null,null,null,null,294,"2042-08-31",31,{"$f":"VLOOKUP(G305,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977279.35898053518,976639.52349289204,639.83548764315947,8206.1785012996188,0,7416.1645123568405,639.83548764315947,790.01398894277827,976639.52349289204,790.01398894277827]
[null,null,null,null,null,295,"2042-09-30",30,{"$f":"VLOOKUP(G306,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977429.53748183476,976639.52349289204,790.01398894277827,7941.4630657738244,0,7265.9860110572217,790.01398894277827,675.47705471660265,976639.52349289204,675.47705471660265]
[null,null,null,null,null,296,"2042-10-31",31,{"$f":"VLOOKUP(G307,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977315.00054760859,976639.52349289204,675.47705471660265,8206.1785012996188,0,7380.5229452833973,675.47705471660265,825.65555601622145,976639.52349289204,825.65555601622145]
[null,null,null,null,null,297,"2042-11-30",30,{"$f":"VLOOKUP(G308,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977465.17904890829,976639.52349289204,825.65555601622145,7941.4630657738244,0,7230.3444439837785,825.65555601622145,711.11862179004584,976639.52349289204,711.11862179004584]
[null,null,null,null,null,298,"2042-12-31",31,{"$f":"VLOOKUP(G309,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977350.64211468212,976639.52349289204,711.11862179004584,8206.1785012996188,0,7344.8813782099542,711.11862179004584,861.29712308966464,976639.52349289204,861.29712308966464]
[null,null,null,null,null,299,"2043-01-31",31,{"$f":"VLOOKUP(G310,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977500.82061598171,976639.52349289204,861.29712308966464,8206.1785012996188,0,7194.7028769103354,861.29712308966464,1011.4756243892834,976639.52349289204,1011.4756243892834]
[null,null,null,null,null,300,"2043-02-28",28,{"$f":"VLOOKUP(G311,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977650.99911728129,976639.52349289204,1011.4756243892834,7412.0321947222355,0,7044.5243756107166,1011.4756243892834,367.50781911151898,976639.52349289204,367.50781911151898]
[null,null,null,null,null,301,{"$f":"EOMONTH($D$9,F312-1)","v":"2043-03-31"},{"$f":"G312-G311","v":31},{"$f":"VLOOKUP(G312,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,{"$f":"L312+M312","v":977007.03131200362},{"$f":"S311","v":976639.52349289204},{"$f":"T311","v":367.50781911151898},{"$f":"L312*I312/365.25*H312","v":8206.1785012996188},{"$f":"MIN(J312-Q312-P312,L312)","v":0},{"$f":"MIN(J312-Q312,N312)","v":7688.492180888481},{"$f":"MIN(J312,M312)","v":367.50781911151898},{"$f":"MAX(N312-P312,0)","v":517.68632041113779},{"$f":"L312-O312","v":976639.52349289204},{"$f":"M312+R312-Q312","v":517.68632041113779}]
[null,null,null,null,null,302,"2043-04-30",30,{"$f":"VLOOKUP(G313,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977157.2098133032,976639.52349289204,517.68632041113779,7941.4630657738244,0,7538.3136795888622,517.68632041113779,403.14938618496217,976639.52349289204,403.14938618496217]
[null,null,null,null,null,303,"2043-05-31",31,{"$f":"VLOOKUP(G314,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977042.67287907703,976639.52349289204,403.14938618496217,8206.1785012996188,0,7652.8506138150378,403.14938618496217,553.32788748458097,976639.52349289204,553.32788748458097]
[null,null,null,null,null,304,"2043-06-30",30,{"$f":"VLOOKUP(G315,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977192.85138037661,976639.52349289204,553.32788748458097,7941.4630657738244,0,7502.672112515419,553.32788748458097,438.79095325840535,976639.52349289204,438.79095325840535]
[null,null,null,null,null,305,"2043-07-31",31,{"$f":"VLOOKUP(G316,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977078.31444615044,976639.52349289204,438.79095325840535,8206.1785012996188,0,7617.2090467415946,438.79095325840535,588.96945455802415,976639.52349289204,588.96945455802415]
[null,null,null,null,null,306,"2043-08-31",31,{"$f":"VLOOKUP(G317,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977228.49294745002,976639.52349289204,588.96945455802415,8206.1785012996188,0,7467.0305454419758,588.96945455802415,739.14795585764296,976639.52349289204,739.14795585764296]
[null,null,null,null,null,307,"2043-09-30",30,{"$f":"VLOOKUP(G318,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977378.67144874972,976639.52349289204,739.14795585764296,7941.4630657738244,0,7316.852044142357,739.14795585764296,624.61102163146734,976639.52349289204,624.61102163146734]
[null,null,null,null,null,308,"2043-10-31",31,{"$f":"VLOOKUP(G319,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977264.13451452355,976639.52349289204,624.61102163146734,8206.1785012996188,0,7431.3889783685327,624.61102163146734,774.78952293108614,976639.52349289204,774.78952293108614]
[null,null,null,null,null,309,"2043-11-30",30,{"$f":"VLOOKUP(G320,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977414.31301582314,976639.52349289204,774.78952293108614,7941.4630657738244,0,7281.2104770689139,774.78952293108614,660.25258870491052,976639.52349289204,660.25258870491052]
[null,null,null,null,null,310,"2043-12-31",31,{"$f":"VLOOKUP(G321,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977299.77608159697,976639.52349289204,660.25258870491052,8206.1785012996188,0,7395.7474112950895,660.25258870491052,810.43109000452932,976639.52349289204,810.43109000452932]
[null,null,null,null,null,311,"2044-01-31",31,{"$f":"VLOOKUP(G322,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977449.95458289655,976639.52349289204,810.43109000452932,8206.1785012996188,0,7245.5689099954707,810.43109000452932,960.60959130414813,976639.52349289204,960.60959130414813]
[null,null,null,null,null,312,"2044-02-29",29,{"$f":"VLOOKUP(G323,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977600.13308419613,976639.52349289204,960.60959130414813,7676.74763024803,0,7095.3904086958519,960.60959130414813,581.35722155217809,976639.52349289204,581.35722155217809]
[null,null,null,null,null,313,"2044-03-31",31,{"$f":"VLOOKUP(G324,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977220.88071444421,976639.52349289204,581.35722155217809,8206.1785012996188,0,7474.6427784478219,581.35722155217809,731.53572285179689,976639.52349289204,731.53572285179689]
[null,null,null,null,null,314,"2044-04-30",30,{"$f":"VLOOKUP(G325,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977371.05921574379,976639.52349289204,731.53572285179689,7941.4630657738244,0,7324.4642771482031,731.53572285179689,616.99878862562127,976639.52349289204,616.99878862562127]
[null,null,null,null,null,315,"2044-05-31",31,{"$f":"VLOOKUP(G326,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977256.52228151762,976639.52349289204,616.99878862562127,8206.1785012996188,0,7439.0012113743787,616.99878862562127,767.17728992524007,976639.52349289204,767.17728992524007]
[null,null,null,null,null,316,"2044-06-30",30,{"$f":"VLOOKUP(G327,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977406.70078281732,976639.52349289204,767.17728992524007,7941.4630657738244,0,7288.8227100747599,767.17728992524007,652.64035569906446,976639.52349289204,652.64035569906446]
[null,null,null,null,null,317,"2044-07-31",31,{"$f":"VLOOKUP(G328,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977292.16384859115,976639.52349289204,652.64035569906446,8206.1785012996188,0,7403.3596443009355,652.64035569906446,802.81885699868326,976639.52349289204,802.81885699868326]
[null,null,null,null,null,318,"2044-08-31",31,{"$f":"VLOOKUP(G329,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977442.34234989074,976639.52349289204,802.81885699868326,8206.1785012996188,0,7253.1811430013167,802.81885699868326,952.99735829830206,976639.52349289204,952.99735829830206]
[null,null,null,null,null,319,"2044-09-30",30,{"$f":"VLOOKUP(G330,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977592.52085119032,976639.52349289204,952.99735829830206,7941.4630657738244,0,7103.0026417016979,952.99735829830206,838.46042407212644,976639.52349289204,838.46042407212644]
[null,null,null,null,null,320,"2044-10-31",31,{"$f":"VLOOKUP(G331,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977477.98391696415,976639.52349289204,838.46042407212644,8206.1785012996188,0,7217.5395759278736,838.46042407212644,988.63892537174524,976639.52349289204,988.63892537174524]
[null,null,null,null,null,321,"2044-11-30",30,{"$f":"VLOOKUP(G332,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977628.16241826373,976639.52349289204,988.63892537174524,7941.4630657738244,0,7067.3610746282548,988.63892537174524,874.10199114556963,976639.52349289204,874.10199114556963]
[null,null,null,null,null,322,"2044-12-31",31,{"$f":"VLOOKUP(G333,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F333=$D$4,K333+N333,MIN($D$5,K333+N333))","v":8056},977513.62548403756,976639.52349289204,874.10199114556963,8206.1785012996188,0,7181.8980088544304,874.10199114556963,1024.2804924451884,976639.52349289204,1024.2804924451884]
[null,null,null,null,null,323,"2045-01-31",31,{"$f":"VLOOKUP(G334,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977663.80398533726,976639.52349289204,1024.2804924451884,8206.1785012996188,0,7031.7195075548116,1024.2804924451884,1174.4589937448072,976639.52349289204,1174.4589937448072]
[null,null,null,null,null,324,"2045-02-28",28,{"$f":"VLOOKUP(G335,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977813.98248663684,976639.52349289204,1174.4589937448072,7412.0321947222355,0,6881.5410062551928,1174.4589937448072,530.49118846704278,976639.52349289204,530.49118846704278]
[null,null,null,null,null,325,"2045-03-31",31,{"$f":"VLOOKUP(G336,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977170.01468135905,976639.52349289204,530.49118846704278,8206.1785012996188,0,7525.5088115329572,530.49118846704278,680.66968976666158,976639.52349289204,680.66968976666158]
[null,null,null,null,null,326,"2045-04-30",30,{"$f":"VLOOKUP(G337,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977320.19318265875,976639.52349289204,680.66968976666158,7941.4630657738244,0,7375.3303102333384,680.66968976666158,566.13275554048596,976639.52349289204,566.13275554048596]
[null,null,null,null,null,327,"2045-05-31",31,{"$f":"VLOOKUP(G338,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977205.65624843258,976639.52349289204,566.13275554048596,8206.1785012996188,0,7489.867244459514,566.13275554048596,716.31125684010476,976639.52349289204,716.31125684010476]
[null,null,null,null,null,328,"2045-06-30",30,{"$f":"VLOOKUP(G339,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977355.83474973217,976639.52349289204,716.31125684010476,7941.4630657738244,0,7339.6887431598952,716.31125684010476,601.77432261392914,976639.52349289204,601.77432261392914]
[null,null,null,null,null,329,"2045-07-31",31,{"$f":"VLOOKUP(G340,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977241.297815506,976639.52349289204,601.77432261392914,8206.1785012996188,0,7454.2256773860709,601.77432261392914,751.95282391354795,976639.52349289204,751.95282391354795]
[null,null,null,null,null,330,"2045-08-31",31,{"$f":"VLOOKUP(G341,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977391.47631680558,976639.52349289204,751.95282391354795,8206.1785012996188,0,7304.0471760864521,751.95282391354795,902.13132521316675,976639.52349289204,902.13132521316675]
[null,null,null,null,null,331,"2045-09-30",30,{"$f":"VLOOKUP(G342,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977541.65481810516,976639.52349289204,902.13132521316675,7941.4630657738244,0,7153.8686747868333,902.13132521316675,787.59439098699113,976639.52349289204,787.59439098699113]
[null,null,null,null,null,332,"2045-10-31",31,{"$f":"VLOOKUP(G343,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977427.11788387899,976639.52349289204,787.59439098699113,8206.1785012996188,0,7268.4056090130089,787.59439098699113,937.77289228660993,976639.52349289204,937.77289228660993]
[null,null,null,null,null,333,"2045-11-30",30,{"$f":"VLOOKUP(G344,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977577.29638517869,976639.52349289204,937.77289228660993,7941.4630657738244,0,7118.2271077133901,937.77289228660993,823.23595806043431,976639.52349289204,823.23595806043431]
[null,null,null,null,null,334,"2045-12-31",31,{"$f":"VLOOKUP(G345,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977462.75945095252,976639.52349289204,823.23595806043431,8206.1785012996188,0,7232.7640419395657,823.23595806043431,973.41445936005312,976639.52349289204,973.41445936005312]
[null,null,null,null,null,335,"2046-01-31",31,{"$f":"VLOOKUP(G346,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977612.9379522521,976639.52349289204,973.41445936005312,8206.1785012996188,0,7082.5855406399469,973.41445936005312,1123.5929606596719,976639.52349289204,1123.5929606596719]
[null,null,null,null,null,336,"2046-02-28",28,{"$f":"VLOOKUP(G347,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977763.11645355169,976639.52349289204,1123.5929606596719,7412.0321947222355,0,6932.4070393403281,1123.5929606596719,479.62515538190746,976639.52349289204,479.62515538190746]
[null,null,null,null,null,337,"2046-03-31",31,{"$f":"VLOOKUP(G348,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977119.1486482739,976639.52349289204,479.62515538190746,8206.1785012996188,0,7576.3748446180925,479.62515538190746,629.80365668152626,976639.52349289204,629.80365668152626]
[null,null,null,null,null,338,"2046-04-30",30,{"$f":"VLOOKUP(G349,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977269.3271495736,976639.52349289204,629.80365668152626,7941.4630657738244,0,7426.1963433184737,629.80365668152626,515.26672245535065,976639.52349289204,515.26672245535065]
[null,null,null,null,null,339,"2046-05-31",31,{"$f":"VLOOKUP(G350,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977154.79021534743,976639.52349289204,515.26672245535065,8206.1785012996188,0,7540.7332775446494,515.26672245535065,665.44522375496945,976639.52349289204,665.44522375496945]
[null,null,null,null,null,340,"2046-06-30",30,{"$f":"VLOOKUP(G351,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977304.96871664701,976639.52349289204,665.44522375496945,7941.4630657738244,0,7390.5547762450306,665.44522375496945,550.90828952879383,976639.52349289204,550.90828952879383]
[null,null,null,null,null,341,"2046-07-31",31,{"$f":"VLOOKUP(G352,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977190.43178242084,976639.52349289204,550.90828952879383,8206.1785012996188,0,7505.0917104712062,550.90828952879383,701.08679082841263,976639.52349289204,701.08679082841263]
[null,null,null,null,null,342,"2046-08-31",31,{"$f":"VLOOKUP(G353,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977340.61028372042,976639.52349289204,701.08679082841263,8206.1785012996188,0,7354.9132091715874,701.08679082841263,851.26529212803143,976639.52349289204,851.26529212803143]
[null,null,null,null,null,343,"2046-09-30",30,{"$f":"VLOOKUP(G354,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977490.78878502012,976639.52349289204,851.26529212803143,7941.4630657738244,0,7204.7347078719686,851.26529212803143,736.72835790185582,976639.52349289204,736.72835790185582]
[null,null,null,null,null,344,"2046-10-31",31,{"$f":"VLOOKUP(G355,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977376.25185079395,976639.52349289204,736.72835790185582,8206.1785012996188,0,7319.2716420981442,736.72835790185582,886.90685920147462,976639.52349289204,886.90685920147462]
[null,null,null,null,null,345,"2046-11-30",30,{"$f":"VLOOKUP(G356,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977526.43035209354,976639.52349289204,886.90685920147462,7941.4630657738244,0,7169.0931407985254,886.90685920147462,772.369924975299,976639.52349289204,772.369924975299]
[null,null,null,null,null,346,"2046-12-31",31,{"$f":"VLOOKUP(G357,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977411.89341786737,976639.52349289204,772.369924975299,8206.1785012996188,0,7283.630075024701,772.369924975299,922.5484262749178,976639.52349289204,922.5484262749178]
[null,null,null,null,null,347,"2047-01-31",31,{"$f":"VLOOKUP(G358,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977562.07191916695,976639.52349289204,922.5484262749178,8206.1785012996188,0,7133.4515737250822,922.5484262749178,1072.7269275745366,976639.52349289204,1072.7269275745366]
[null,null,null,null,null,348,"2047-02-28",28,{"$f":"VLOOKUP(G359,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977712.25042046653,976639.52349289204,1072.7269275745366,7412.0321947222355,0,6983.2730724254634,1072.7269275745366,428.75912229677215,976639.52349289204,428.75912229677215]
[null,null,null,null,null,349,"2047-03-31",31,{"$f":"VLOOKUP(G360,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977068.28261518886,976639.52349289204,428.75912229677215,8206.1785012996188,0,7627.2408777032279,428.75912229677215,578.93762359639095,976639.52349289204,578.93762359639095]
[null,null,null,null,null,350,"2047-04-30",30,{"$f":"VLOOKUP(G361,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977218.46111648844,976639.52349289204,578.93762359639095,7941.4630657738244,0,7477.0623764036091,578.93762359639095,464.40068937021533,976639.52349289204,464.40068937021533]
[null,null,null,null,null,351,"2047-05-31",31,{"$f":"VLOOKUP(G362,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977103.92418226227,976639.52349289204,464.40068937021533,8206.1785012996188,0,7591.5993106297847,464.40068937021533,614.57919066983413,976639.52349289204,614.57919066983413]
[null,null,null,null,null,352,"2047-06-30",30,{"$f":"VLOOKUP(G363,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977254.10268356185,976639.52349289204,614.57919066983413,7941.4630657738244,0,7441.4208093301659,614.57919066983413,500.04225644365852,976639.52349289204,500.04225644365852]
[null,null,null,null,null,353,"2047-07-31",31,{"$f":"VLOOKUP(G364,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977139.56574933568,976639.52349289204,500.04225644365852,8206.1785012996188,0,7555.9577435563415,500.04225644365852,650.22075774327732,976639.52349289204,650.22075774327732]
[null,null,null,null,null,354,"2047-08-31",31,{"$f":"VLOOKUP(G365,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977289.74425063527,976639.52349289204,650.22075774327732,8206.1785012996188,0,7405.7792422567227,650.22075774327732,800.39925904289612,976639.52349289204,800.39925904289612]
[null,null,null,null,null,355,"2047-09-30",30,{"$f":"VLOOKUP(G366,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977439.92275193497,976639.52349289204,800.39925904289612,7941.4630657738244,0,7255.6007409571039,800.39925904289612,685.8623248167205,976639.52349289204,685.8623248167205]
[null,null,null,null,null,356,"2047-10-31",31,{"$f":"VLOOKUP(G367,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977325.3858177088,976639.52349289204,685.8623248167205,8206.1785012996188,0,7370.1376751832795,685.8623248167205,836.0408261163393,976639.52349289204,836.0408261163393]
[null,null,null,null,null,357,"2047-11-30",30,{"$f":"VLOOKUP(G368,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977475.56431900838,976639.52349289204,836.0408261163393,7941.4630657738244,0,7219.9591738836607,836.0408261163393,721.50389189016369,976639.52349289204,721.50389189016369]
[null,null,null,null,null,358,"2047-12-31",31,{"$f":"VLOOKUP(G369,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977361.02738478221,976639.52349289204,721.50389189016369,8206.1785012996188,0,7334.4961081098363,721.50389189016369,871.68239318978249,976639.52349289204,871.68239318978249]
[null,null,null,null,null,359,"2048-01-31",31,{"$f":"VLOOKUP(G370,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},8056,977511.20588608179,976639.52349289204,871.68239318978249,8206.1785012996188,0,7184.3176068102175,871.68239318978249,1021.8608944894013,976639.52349289204,1021.8608944894013]
[null,null,null,null,null,360,"2048-02-29",29,{"$f":"VLOOKUP(G371,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},985338.13201762957,977661.38438738149,976639.52349289204,1021.8608944894013,7676.74763024803,976639.52349289204,7676.74763024803,1021.8608944894013,0,0,0]
[null,null,null,null,null,361,{"$f":"EOMONTH($D$9,F372-1)","v":"2048-03-31"},{"$f":"G372-G371","v":31},{"$f":"VLOOKUP(G372,'Прогноз переменной ставки'!$B$5:$E$304,4,1)","v":9.9000000000000005E-2},{"$f":"IF(F372=$D$4,K372+N372,MIN($D$5,K372+N372))","v":0},{"$f":"L372+M372","v":0},{"$f":"S371","v":0},{"$f":"T371","v":0},{"$f":"L372*I372/365.25*H372","v":0},{"$f":"MIN(J372-Q372-P372,L372)","v":0},{"$f":"MIN(J372-Q372,N372)","v":0},{"$f":"MIN(J372,M372)","v":0},{"$f":"MAX(N372-P372,0)","v":0},{"$f":"L372-O372","v":0},{"$f":"M372+R372-Q372","v":0}]

{"sheet":"Прогноз переменной ставки","index":11,"n_rows":364,"n_cols":5,"rows_kept":364,"cut":false,"hidden":true,"merged":[]}
[null,"Надбавка за ЛС",{"$f":"IF('Калькулятор_от дохода'!$P$49=\"да\",0,0.7%)","v":0},null,"Надбавка Легкая ипотека"]
[null,"Надбавка для Справку по форме кредитора",{"$f":"IF('Калькулятор_от дохода'!$P$18=\"да\",0.5%,0)","v":0},null,{"$f":"IF('Калькулятор_от дохода'!$P$24=\"да\",0.5%,0)","v":0}]
[]
[null,"Период","Прогноз инфляции","Прогноз ставки","Прогноз ставки с учетом надбавок"]
[1,"2016-09-01",5.2600000000000001E-2,{"$f":"C5+4.9%","v":0.1016},{"$f":"D5+$C$1+$C$2+$E$2","v":0.1016}]
[2,"2016-10-01",3.6499999999999998E-2,{"$f":"C6+4.9%","v":8.5499999999999993E-2},{"$f":"D6+$C$1+$C$2+$E$2","v":8.5499999999999993E-2}]
[3,"2016-11-01",3.6499999999999998E-2,8.5499999999999993E-2,8.5499999999999993E-2]
[4,"2016-12-01",3.6499999999999998E-2,8.5499999999999993E-2,8.5499999999999993E-2]
[5,"2017-01-01",4.1700000000000001E-2,{"$f":"C9+5.9%","v":0.10070000000000001},0.10070000000000001]
[6,"2017-02-01",4.1700000000000001E-2,{"$f":"C10+5.9%","v":0.10070000000000001},0.10070000000000001]
[7,"2017-03-01",4.1700000000000001E-2,0.10070000000000001,0.10070000000000001]
[8,"2017-04-01",4.9799999999999997E-2,0.10880000000000001,0.10880000000000001]
[9,"2017-05-01",4.9799999999999997E-2,0.10880000000000001,0.10880000000000001]
[10,"2017-06-01",4.9799999999999997E-2,0.10880000000000001,0.10880000000000001]
[11,"2017-07-01",3.3300000000000003E-2,9.2300000000000007E-2,9.2300000000000007E-2]
[12,"2017-08-01",3.3300000000000003E-2,9.2300000000000007E-2,9.2300000000000007E-2]
[13,"2017-09-01",3.3300000000000003E-2,9.2300000000000007E-2,9.2300000000000007E-2]
[14,"2017-10-01",5.4999999999999997E-3,6.4500000000000002E-2,6.4500000000000002E-2]
[15,"2017-11-01",5.4999999999999997E-3,6.4500000000000002E-2,6.4500000000000002E-2]
[16,"2017-12-01",5.4999999999999997E-3,6.4500000000000002E-2,6.4500000000000002E-2]
[17,"2018-01-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[18,"2018-02-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[19,"2018-03-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[20,"2018-04-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[21,"2018-05-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[22,"2018-06-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[23,"2018-07-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[24,"2018-08-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[25,"2018-09-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[26,"2018-10-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[27,"2018-11-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[28,"2018-12-01",1.0800000000000001E-2,6.9800000000000001E-2,6.9800000000000001E-2]
[29,"2019-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[30,"2019-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[31,"2019-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[32,"2019-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[33,"2019-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[34,"2019-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[35,"2019-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[36,"2019-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[37,"2019-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[38,"2019-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[39,"2019-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[40,"2019-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[41,"2020-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[42,"2020-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[43,"2020-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[44,"2020-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[45,"2020-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[46,"2020-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[47,"2020-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[48,"2020-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[49,"2020-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[50,"2020-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[51,"2020-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[52,"2020-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[53,"2021-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[54,"2021-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[55,"2021-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[56,"2021-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[57,"2021-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[58,"2021-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[59,"2021-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[60,"2021-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[61,"2021-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[62,"2021-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[63,"2021-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[64,"2021-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[65,"2022-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[66,"2022-02-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D70+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[67,"2022-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[68,"2022-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[69,"2022-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[70,"2022-06-01",3.9999999999999994E-2,{"$f":"C74+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[71,"2022-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[72,"2022-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[73,"2022-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[74,"2022-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[75,"2022-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[76,"2022-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[77,"2023-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[78,"2023-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[79,"2023-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[80,"2023-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[81,"2023-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[82,"2023-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[83,"2023-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[84,"2023-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[85,"2023-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[86,"2023-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[87,"2023-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[88,"2023-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[89,"2024-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[90,"2024-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[91,"2024-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[92,"2024-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[93,"2024-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[94,"2024-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[95,"2024-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[96,"2024-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[97,"2024-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[98,"2024-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[99,"2024-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[100,"2024-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[101,"2025-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[102,"2025-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[103,"2025-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[104,"2025-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[105,"2025-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[106,"2025-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[107,"2025-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[108,"2025-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[109,"2025-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[110,"2025-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[111,"2025-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[112,"2025-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[113,"2026-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[114,"2026-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[115,"2026-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[116,"2026-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[117,"2026-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[118,"2026-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[119,"2026-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[120,"2026-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[121,"2026-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[122,"2026-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[123,"2026-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[124,"2026-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[125,"2027-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[126,"2027-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[127,"2027-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[128,"2027-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[129,"2027-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[130,"2027-06-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D134+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[131,"2027-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[132,"2027-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[133,"2027-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[134,"2027-10-01",3.9999999999999994E-2,{"$f":"C138+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[135,"2027-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[136,"2027-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[137,"2028-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[138,"2028-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[139,"2028-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[140,"2028-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[141,"2028-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[142,"2028-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[143,"2028-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[144,"2028-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[145,"2028-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[146,"2028-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[147,"2028-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[148,"2028-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[149,"2029-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[150,"2029-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[151,"2029-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[152,"2029-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[153,"2029-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[154,"2029-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[155,"2029-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[156,"2029-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[157,"2029-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[158,"2029-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[159,"2029-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[160,"2029-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[161,"2030-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[162,"2030-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[163,"2030-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[164,"2030-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[165,"2030-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[166,"2030-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[167,"2030-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[168,"2030-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[169,"2030-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[170,"2030-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[171,"2030-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[172,"2030-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[173,"2031-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[174,"2031-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[175,"2031-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[176,"2031-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[177,"2031-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[178,"2031-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[179,"2031-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[180,"2031-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[181,"2031-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[182,"2031-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[183,"2031-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[184,"2031-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[185,"2032-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[186,"2032-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[187,"2032-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[188,"2032-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[189,"2032-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[190,"2032-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[191,"2032-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[192,"2032-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[193,"2032-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[194,"2032-10-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D198+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[195,"2032-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[196,"2032-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[197,"2033-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[198,"2033-02-01",3.9999999999999994E-2,{"$f":"C202+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[199,"2033-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[200,"2033-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[201,"2033-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[202,"2033-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[203,"2033-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[204,"2033-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[205,"2033-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[206,"2033-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[207,"2033-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[208,"2033-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[209,"2034-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[210,"2034-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[211,"2034-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[212,"2034-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[213,"2034-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[214,"2034-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[215,"2034-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[216,"2034-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[217,"2034-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[218,"2034-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[219,"2034-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[220,"2034-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[221,"2035-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[222,"2035-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[223,"2035-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[224,"2035-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[225,"2035-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[226,"2035-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[227,"2035-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[228,"2035-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[229,"2035-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[230,"2035-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[231,"2035-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[232,"2035-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[233,"2036-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[234,"2036-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[235,"2036-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[236,"2036-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[237,"2036-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[238,"2036-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[239,"2036-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[240,"2036-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[241,"2036-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[242,"2036-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[243,"2036-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[244,"2036-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[245,"2037-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[246,"2037-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[247,"2037-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[248,"2037-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[249,"2037-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[250,"2037-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[251,"2037-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[252,"2037-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[253,"2037-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[254,"2037-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[255,"2037-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[256,"2037-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[257,"2038-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[258,"2038-02-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D262+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[259,"2038-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[260,"2038-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[261,"2038-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[262,"2038-06-01",3.9999999999999994E-2,{"$f":"C266+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[263,"2038-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[264,"2038-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[265,"2038-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[266,"2038-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[267,"2038-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[268,"2038-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[269,"2039-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[270,"2039-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[271,"2039-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[272,"2039-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[273,"2039-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[274,"2039-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[275,"2039-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[276,"2039-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[277,"2039-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[278,"2039-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[279,"2039-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[280,"2039-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[281,"2040-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[282,"2040-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[283,"2040-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[284,"2040-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[285,"2040-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[286,"2040-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[287,"2040-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[288,"2040-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[289,"2040-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[290,"2040-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[291,"2040-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[292,"2040-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[293,"2041-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[294,"2041-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[295,"2041-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[296,"2041-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[297,"2041-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[298,"2041-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[299,"2041-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[300,"2041-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[301,"2041-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[302,"2041-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[303,"2041-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[304,"2041-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[305,"2042-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[306,"2042-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[307,"2042-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[308,"2042-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[309,"2042-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[310,"2042-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[311,"2042-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[312,"2042-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[313,"2042-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[314,"2042-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[315,"2042-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[316,"2042-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[317,"2043-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[318,"2043-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[319,"2043-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[320,"2043-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[321,"2043-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[322,"2043-06-01",3.9999999999999994E-2,9.9000000000000005E-2,{"$f":"D326+$C$1+$C$2+$E$2","v":9.9000000000000005E-2}]
[323,"2043-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[324,"2043-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[325,"2043-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[326,"2043-10-01",3.9999999999999994E-2,{"$f":"C330+5.9%","v":9.9000000000000005E-2},9.9000000000000005E-2]
[327,"2043-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[328,"2043-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[329,"2044-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[330,"2044-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[331,"2044-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[332,"2044-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[333,"2044-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[334,"2044-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[335,"2044-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[336,"2044-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[337,"2044-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[338,"2044-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[339,"2044-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[340,"2044-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[341,"2045-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[342,"2045-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[343,"2045-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[344,"2045-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[345,"2045-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[346,"2045-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[347,"2045-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[348,"2045-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[349,"2045-09-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[350,"2045-10-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[351,"2045-11-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[352,"2045-12-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[353,"2046-01-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[354,"2046-02-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[355,"2046-03-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[356,"2046-04-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[357,"2046-05-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[358,"2046-06-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[359,"2046-07-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[360,"2046-08-01",3.9999999999999994E-2,9.9000000000000005E-2,9.9000000000000005E-2]

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

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

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

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

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