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

{"sheet":"Лист1","index":0,"n_rows":44,"n_cols":4,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1]],"flags":["formulas_cached_only"]}
["Расчет процентов по кредиту"]
["Банк",null,"Русь-Банк"]
["Период",null,"Февраль 2007"]
["Ставка кредита",null,0.14]
["Ставка РФН х 1.1%",null,0.11,0.11275]
["Дней в году",null,366]
[]
["Дни","Остаток ","% за кредит","Ставка РФН"]
[1,10300000,3939.8907103825145,3095.6284153005463]
[2,15000000,5737.704918032787,4508.196721311476]
[3,15000000,5737.704918032787,4508.196721311476]
[4,13970000,5343.715846994536,4303.599726775957]
[5,13830000,5290.16393442623,4260.4713114754095]
[6,15000000,5737.704918032787,4620.901639344263]
[7,15000000,5737.704918032787,4620.901639344263]
[8,15000000,5737.704918032787,4620.901639344263]
[9,15000000,5737.704918032787,4620.901639344263]
[10,15000000,5737.704918032787,4620.901639344263]
[11,15000000,5737.704918032787,4620.901639344263]
[12,15000000,5737.704918032787,4620.901639344263]
[13,15000000,5737.704918032787,4620.901639344263]
[14,15000000,5737.704918032787,4620.901639344263]
[15,15000000,5737.704918032787,4620.901639344263]
[16,15000000,5737.704918032787,4620.901639344263]
[17,15000000,5737.704918032787,4620.901639344263]
[18,15000000,5737.704918032787,4620.901639344263]
[19,15000000,5737.704918032787,4620.901639344263]
[20,12100000,4628.415300546449,3727.5273224043717]
[21,12100000,4628.415300546449,3727.5273224043717]
[22,12100000,4628.415300546449,3727.5273224043717]
[23,15000000,5737.704918032787,4620.901639344263]
[24,15000000,5737.704918032787,4620.901639344263]
[25,11800000,4513.661202185793,3635.1092896174864]
[26,15000000,5737.704918032787,4620.901639344263]
[27,15000000,5737.704918032787,4620.901639344263]
[28,15000000,5737.704918032787,4620.901639344263]
[29,15000000,5737.704918032787,4620.901639344263]
[30]
[31]
[null,"ИТОГО",159202.1857923497,127911.81693989069]
[]
["Начислено банком",null,null,159202.19]
["Принимаемых к налогообложению",null,null,127911.81693989069]
["Не принимаемых (за счет прибыли)",null,null,31290.373060109312]

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

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