{"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":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,5,0,8]],"flags":["formulas_cached_only"]}
["беспроцентный займ на 20мес",{"$nulls":4},"займ под 5,5% годовых на 20мес"]
[null,null,"выгода","НДФЛ",null,null,"остаток","% к уплате"]
["займ",100000]
[{"$nulls":7},458.3333333333333]
["возврат",5000,275,96.25,null,5000,95000,435.4166666666667]
["раз в ",5000,275,96.25,null,5000,90000,412.5]
["месяц",5000,275,96.25,null,5000,85000,389.5833333333333]
[null,5000,275,96.25,null,5000,80000,366.6666666666667]
[null,5000,275,96.25,null,5000,75000,343.75]
[null,5000,275,96.25,null,5000,70000,320.8333333333333]
[null,5000,275,96.25,null,5000,65000,297.9166666666667]
[null,5000,275,96.25,null,5000,60000,275]
[null,5000,275,96.25,null,5000,55000,252.08333333333334]
[null,5000,275,96.25,null,5000,50000,229.16666666666666]
[null,5000,275,96.25,null,5000,45000,206.25]
[null,5000,275,96.25,null,5000,40000,183.33333333333334]
[null,5000,275,96.25,null,5000,35000,160.41666666666666]
[null,5000,275,96.25,null,5000,30000,137.5]
[null,5000,275,96.25,null,5000,25000,114.58333333333333]
[null,5000,275,96.25,null,5000,20000,91.66666666666667]
[null,5000,275,96.25,null,5000,15000,68.75]
[null,5000,275,96.25,null,5000,10000,45.833333333333336]
[null,5000,275,96.25,null,5000,5000,22.916666666666668]
[null,5000,275,96.25,null,5000,0,0]
[]
["итого",100000,5500,1925,null,null,null,4812.5,"% платит сотрудник"]
[]
[{"$nulls":7},962.5,"налог на прибыль с полученных %"]

{"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"]}