{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Умови кредиту","Графік погашення"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":1,"defined_names":2,"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":"Умови кредиту","index":0,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,1,51,2],[70,1,70,2],[69,1,69,2],[68,1,68,2],[3,1,3,2],[2,1,2,2],[1,1,1,2],[5,2,6,2],[49,1,49,2],[50,1,50,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Стандартний","Так"]
[null,"ПАТ АКБ \"Львів\"",{"$nulls":4},"Ануїтетний","Ні"]
[null,"Всі види банківських послуг"]
[null,"Ліцензія НБУ № 54 від 09.10.2009р."]
[]
[null,"Кредитний калькулятор в рамках","клітинки, що заповнюються"]
[null,"продукту \"Кредит \"Енергозбереження\""]
[]
[null,"Вартість енергозберігаючих товарів/послуг",9450]
[null,"% перв. внеску",0.3]
[null,"Термін (міс)",36]
[null,"Резидентність позичальника - м. Львів або Львівська область","Так"]
[null,"Позичальник - \"Клієнт банку\"","Ні"]
[null,"Ціль кредиту - встановлення опалення, альтернативного газовому","Ні"]
[null,"Вид графіку погашення","Стандартний"]
[]
[null,"Сума кредиту",6615]
[null,"% ставка",0.25]
[null,"Сума максимального платежу",321.5625]
[]
[null,"Всього %",2549.53125]
[null,"Комісія за видачу кредиту (1%)",66.15]
[null,"Комісія за зарахування кредитних коштів (1%)",66.15]
[null,"Комісія за переказ на рахунок постачальника (0,5% max 500 грн.)",33.075]
[]
[null,"Середньозважена сума по тілу",3399.375]
[null,"Ефективна ставка для клієнта",0.26621621621621616]
[null,"Ефективна ставка для банку",{"$error":"#REF!"}]
[]
[null,"Всього витрат при оформленні кредиту",165.375]
[]
[null,"Орієнтовна сума відшкодування відсотків Львівською Облдержадміністрацією",1529.71875]
[]
[null,""]
[]
[null,""]
[null,""]
{"$rows_empty":12}
[null,"Безкоштовно зі стаціонарних телефонів"]
[null,"0-800-50-58-48"]
[null,"www.banklviv.com"]

{"sheet":"Графік погашення","index":1,"n_rows":248,"n_cols":6,"rows_kept":248,"cut":false,"hidden":false,"merged":[[4,1,4,5],[5,0,5,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[null,"Графік платежів по кредиту (стандарт)"]
["в рамках банківського продукту \"Кредит \"Енергозбереження\""]
[]
[null,"Період","Сума залишку","Платіж по тілу","Платіж по %","Всього платіж"]
[null,1,6615,183.75,137.8125,321.5625]
[null,2,6431.25,183.75,133.984375,317.734375]
[null,3,6247.5,183.75,130.15625,313.90625]
[null,4,6063.75,183.75,126.328125,310.078125]
[null,5,5880,183.75,122.5,306.25]
[null,6,5696.25,183.75,118.671875,302.421875]
[null,7,5512.5,183.75,114.84375,298.59375]
[null,8,5328.75,183.75,111.015625,294.765625]
[null,9,5145,183.75,107.1875,290.9375]
[null,10,4961.25,183.75,103.359375,287.109375]
[null,11,4777.5,183.75,99.53125,283.28125]
[null,12,4593.75,183.75,95.703125,279.453125]
[null,13,4410,183.75,91.875,275.625]
[null,14,4226.25,183.75,88.046875,271.796875]
[null,15,4042.5,183.75,84.21875,267.96875]
[null,16,3858.75,183.75,80.390625,264.140625]
[null,17,3675,183.75,76.5625,260.3125]
[null,18,3491.25,183.75,72.734375,256.484375]
[null,19,3307.5,183.75,68.90625,252.65625]
[null,20,3123.75,183.75,65.078125,248.828125]
[null,21,2940,183.75,61.25,245]
[null,22,2756.25,183.75,57.421875,241.171875]
[null,23,2572.5,183.75,53.59375,237.34375]
[null,24,2388.75,183.75,49.765625,233.515625]
[null,25,2205,183.75,45.9375,229.6875]
[null,26,2021.25,183.75,42.109375,225.859375]
[null,27,1837.5,183.75,38.28125,222.03125]
[null,28,1653.75,183.75,34.453125,218.203125]
[null,29,1470,183.75,30.625,214.375]
[null,30,1286.25,183.75,26.796875,210.546875]
[null,31,1102.5,183.75,22.96875,206.71875]
[null,32,918.75,183.75,19.140625,202.890625]
[null,33,735,183.75,15.3125,199.0625]
[null,34,551.25,183.75,11.484375,195.234375]
[null,35,367.5,183.75,7.65625,191.40625]
[null,36,183.75,183.75,3.828125,187.578125]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]