	xR?,яяяАААLxяяx
333я@\ Authorized Licensee      Bдdь©сТMbP?"*+%яЊ01ТяHelv1ТяHelv1ТяHelv1ТяHelv1ИяMS Sans Serif1ИяArial CE1ИяArial CE1ИArial CE1ИArial CE1ИArial CE&FPage &Pѓ„&Р?'Р?(р?)р?Ў	dV
Ogуlny 00.00#,##0#,##0.00#,##0_);\(#,##0\)#,##0_);[Red]\(#,##0\)#,##0.00_);\(#,##0.00\)#,##0.00_);[Red]\(#,##0.00\)#,##0" zі";\-#,##0" zі"#,##0" zі";[Red]\-#,##0" zі" #,##0.00" zі";\-#,##0.00" zі"%"#,##0.00" zі";[Red]\-#,##0.00" zі"0%0.00%0.00E+00#?/?	#??/??yy/mm/ddd/mmm/yyd/mmm	mmm/yy
h:mm\ /
h:mm:ss\ /h:mm
h:mm:ssyy/mm/dd\ h:mm#,##0;"-"#,##0#,##0;[Red]"-"#,##0#,##0.00;"-"#,##0.00#,##0.00;[Red]"-"#,##0.00"$"#,##0_);\("$"#,##0\)"$"#,##0_);[Red]\("$"#,##0\) "$"#,##0.00_);\("$"#,##0.00\)%""$"#,##0.00_);[Red]\("$"#,##0.00\)#,##0\ ;\(#,##0\)"$"#,##0#,#####0.0E+0mm:ss@<9_-* #,##0\ "zі"_-;\-* #,##0\ "zі"_-;_-* "-"\ "zі"_-;_-@_-<9_-* #,##0\ _z_і_-;\-* #,##0\ _z_і_-;_-* "-"\ _z_і_-;_-@_-DA_-* #,##0.00\ "zі"_-;\-* #,##0.00\ "zі"_-;_-* "-"??\ "zі"_-;_-@_-DA_-* #,##0.00\ _z_і_-;\-* #,##0.00\ _z_і_-;_-* "-"??\ _z_і_-;_-@_-'$#,##0.00\ "zі";[Red]\-#,##0.00\ "zі"Kwota_poїyczki,Okres,Okres_poїyczki,ob_1MLяob_2Mяob_3MLяobp_3MяCхя ОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОCхя ДОC ОCхя ИОCхя ИОCхя ИОC"хя ИОC хя ИОC"ИAНC ИAНC ИAНC#ИAНIC- МAНC ИЃНЕЕC ИAНЕC ИЃНЕC"ИAНIIC €ОC ИAНЕIC ИAНЕIЕC"ИAНIC ИAНIC €ОIC ИAНЕIC	- МAНЕЕC ИЃНIC ИЃНIЕC ИAНIЕC	- МAНЕC ИAНIC% МAНIIC% МAНIC% МAНЕIC- МAНЕC!ИЃНIC&ИAНC&ИAНIC
"ИAНICряXЂEC ЂОC МОC МОЕC- МОЕC ИОIЕ“Ђя“Ђя“Ђя“Ђя“Ђя“ЂяU}’4}’4}¶4}	¶4}
я&	4
M,А,А,АРА,А,А,А,А,А	,А
,А,А,АРА,А,А,А#,А,А,А,А,А,А,А,А,А,А,А,А,А,А,А ,А!,А",А#,А$,А%я@&я@'я@(я@)я@*я@+я@,я@-я@.я@/я@0я@1я@2я@3я@4я@5я@6я@7я@8я@9я@:я@;я@<я@=я@>я@?я@@я@Aя@Bя@Cя@Dя@Eя@Fя@Gя@Hя@Iя@Jя@Kя@L@M@MEPrognoza harmonogramu spіat poїyczki przy zmiennej stopie procentowej$Dane pocz№tkowe  &Kwota poїyczki'7&Okres poїyczki'8*(()/!Bilans pіatnoњci na koniec okresu'8&Suma ')%АLА		&z tego	'	)		

&    rat odsetkowych
'
)%АLА

    rat kapitaіowych%%АLАM$EPrognoza harmonogramu spіaty poїyczki ze zmienn№ stop№ oprocentowaniaOkresowaKwotaRata0Rata0Okres!stopa procentowa!	pіatnosci!	odsetkowa1
kapitaіowa1+"""2	zapіacona2
do zapіaty,р?DА5<*DDАDDB;B4"DDDАB	DАDА	DDА,@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B, @DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,"@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,$@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,&@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,(@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,*@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,,@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B,.@DА5D2DАD
DАDDАDАB;
B7%DАD
DАDА
B	DАDА7%DАD
DАDА
B ,0@DА 5D 2D АD
D АDDАDАB;
B7 %D АD
DАD А
B 	D АD А7 %D АD
DАD А
B!,1@D А!5D!2D!АD
D!АDD АD АB;
B7!%D!АD
D АD!А
B!	D!АD!А7!%D!АD
D АD!А
B",2@D!А"5D"2D"АD
D"АDD!АD!АB;
B7"%D"АD
D!АD"А
B"	D"АD"А7"%D"АD
D!АD"А
B#,3@D"А#5D#2D#АD
D#АDD"АD"АB;
B7#%D#АD
D"АD#А
B#	D#АD#А7#%D#АD
D"АD#А
B$,4@D#А$5D$2D$АD
D$АDD#АD#АB;
B7$%D$АD
D#АD$А
B$	D$АD$А7$%D$АD
D#АD$А
B%,5@D$А%5D%2D%АD
D%АDD$АD$АB;
B7%%D%АD
D$АD%А
B%	D%АD%А7%%D%АD
D$АD%А
B&,6@D%А&5D&2D&АD
D&АDD%АD%АB;
B7&%D&АD
D%АD&А
B&	D&АD&А7&%D&АD
D%АD&А
B',7@D&А'5D'2D'АD
D'АDD&АD&АB;
B7'%D'АD
D&АD'А
B'	D'АD'А7'%D'АD
D&АD'А
B(,8@D'А(5D(2D(АD
D(АDD'АD'АB;
B7(%D(АD
D'АD(А
B(	D(АD(А7(%D(АD
D'АD(А
B),9@D(А)5D)2D)АD
D)АDD(АD(АB;
B7)%D)АD
D(АD)А
B)	D)АD)А7)%D)АD
D(АD)А
B*,:@D)А*5D*2D*АD
D*АDD)АD)АB;
B7*%D*АD
D)АD*А
B*	D*АD*А7*%D*АD
D)АD*А
B+,;@D*А+5D+2D+АD
D+АDD*АD*АB;
B7+%D+АD
D*АD+А
B+	D+АD+А7+%D+АD
D*АD+А
B,,<@D+А,5D,2D,АD
D,АDD+АD+АB;
B7,%D,АD
D+АD,А
B,	D,АD,А7,%D,АD
D+АD,А
B-,=@D,А-5D-2D-АD
D-АDD,АD,АB;
B7-%D-АD
D,АD-А
B-	D-АD-А7-%D-АD
D,АD-А
B.,>@D-А.5D.2D.АD
D.АDD-АD-АB;
B7.%D.АD
D-АD.А
B.	D.АD.А7.%D.АD
D-АD.А
B/,?@D.А/5D/2D/АD
D/АDD.АD.АB;
B7/%D/АD
D.АD/А
B/	D/АD/А7/%D/АD
D.АD/А
B0,@@D/А05D02D0АD
D0АDD/АD/АB;
B70%D0АD
D/АD0А
B0	D0АD0А70%D0АD
D/АD0А
B1,Ђ@@D0А15D12D1АD
D1АDD0АD0АB;
B71%D1АD
D0АD1А
B1	D1АD1А71%D1АD
D0АD1А
B2,A@D1А25D22D2АD
D2АDD1АD1АB;
B72%D2АD
D1АD2А
B2	D2АD2А72%D2АD
D1АD2А
B3,ЂA@D2А35D32D3АD
D3АDD2АD2АB;
B73%D3АD
D2АD3А
B3	D3АD3А73%D3АD
D2АD3А
B4,B@D3А45D42D4АD
D4АDD3АD3АB;
B74%D4АD
D3АD4А
B4	D4АD4А74%D4АD
D3АD4А
B5,ЂB@D4А55D52D5АD
D5АDD4АD4АB;
B75%D5АD
D4АD5А
B5	D5АD5А75%D5АD
D4АD5А
B6,C@D5А65D62D6АD
D6АDD5АD5АB;
B76%D6АD
D5АD6А
B6	D6АD6А76%D6АD
D5АD6А
B7,ЂC@D6А75D72D7АD
D7АDD6АD6АB;
B77%D7АD
D6АD7А
B7	D7АD7А77%D7АD
D6АD7А
B8,D@D7А85D82D8АD
D8АDD7АD7АB;
B78%D8АD
D7АD8А
B8	D8АD8А78%D8АD
D7АD8А
B9,ЂD@D8А95D92D9АD
D9АDD8АD8АB;
B79%D9АD
D8АD9А
B9	D9АD9А79%D9АD
D8АD9А
B:,E@D9А:5D:2D:АD
D:АDD9АD9АB;
B7:%D:АD
D9АD:А
B:	D:АD:А7:%D:АD
D9АD:А
B;,ЂE@D:А;5D;2D;АD
D;АDD:АD:АB;
B7;%D;АD
D:АD;А
B;	D;АD;А7;%D;АD
D:АD;А
B<,F@D;А<5D<2D<АD
D<АDD;АD;АB;
B7<%D<АD
D;АD<А
B<	D<АD<А7<%D<АD
D;АD<А
B=,ЂF@D<А=5D=2D=АD
D=АDD<АD<АB;
B7=%D=АD
D<АD=А
B=	D=АD=А7=%D=АD
D<АD=А
B>,G@D=А>5D>2D>АD
D>АDD=АD=АB;
B7>%D>АD
D=АD>А
B>	D>АD>А7>%D>АD
D=АD>А
B?,ЂG@D>А?5D?2D?АD
D?АDD>АD>АB;
B7?%D?АD
D>АD?А
B?	D?АD?А7?%D?АD
D>АD?А
B@,H@D?А@5D@2D@АD
D@АDD?АD?АB;
B7@%D@АD
D?АD@А
B@	D@АD@А7@%D@АD
D?АD@А
BA,ЂH@D@АA5DA2DAАD
DAАDD@АD@АB;
B7A%DAАD
D@АDAА
BA	DAАDAА7A%DAАD
D@АDAА
BB,I@DAАB5DB2DBАD
DBАDDAАDAАB;
B7B%DBАD
DAАDBА
BB	DBАDBА7B%DBАD
DAАDBА
BC,ЂI@DBАC5DC2DCАD
DCАDDBАDBАB;
B7C%DCАD
DBАDCА
BC	DCАDCА7C%DCАD
DBАDCА
BD,J@DCАD5DD2DDАD
DDАDDCАDCАB;
B7D%DDАD
DCАDDА
BD	DDАDDА7D%DDАD
DCАDDА
BE,ЂJ@DDАE5DE2DEАD
DEАDDDАDDАB;
B7E%DEАD
DDАDEА
BE	DEАDEА7E%DEАD
DDАDEА
BF,K@DEАF5DF2DFАD
DFАDDEАDEАB;
B7F%DFАD
DEАDFА
BF	DFАDFА7F%DFАD
DEАDFА
BG,ЂK@DFАG5DG2DGАD
DGАDDFАDFАB;
B7G%DGАD
DFАDGА
BG	DGАDGА7G%DGАD
DFАDGА
BH,L@DGАH5DH2DHАD
DHАDDGАDGАB;
B7H%DHАD
DGАDHА
BH	DHАDHА7H%DHАD
DGАDHА
BI,ЂL@DHАI5DI2DIАD
DIАDDHАDHАB;
B7I%DIАD
DHАDIА
BI	DIАDIА7I%DIАD
DHАDIА
BJ,M@DIАJ5DJ2DJАD
DJАDDIАDIАB;
B7J%DJАD
DIАDJА
BJ	DJАDJА7J%DJАD
DIАDJА
BK,ЂM@DJАK5DK2DKАD
DKАDDJАDJАB;
B7K%DKАD
DJАDKА
BK	DKАDKА7K%DKАD
DJАDKА
BL-N@DKАL6DL.2DLАD
DLАDDKАDKАB;
B7L.%DLАD
DKАDLА
BL.	DLАDLА7L.%DLАD
DKАDLА
B=
сясяЏ%7>
І«" ™&	
¤рg:'З; g:nielicencjonowanyж_& `рg: З; g:•ў(c) interLAN, BydgoszczArkusz definicyjnyTT Arkusz Excel 4.0TeVzmianyLAN